{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["Deckblatt","Berechnung","Sensitivitätsanalyse","Intern","Dropdown","Lng"],"not_rendered":{"charts":13,"images":3,"macros":1,"defined_names":157},"read":"whole","date_system":"1900"}

{"sheet":"Deckblatt","index":0,"n_rows":37,"n_cols":2,"rows_kept":37,"merged":[[8,0,8,1],[14,0,14,1],[18,0,18,1],[24,0,24,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1]]}
[]
[]
[]
[]
[]
[{"$f":"VLOOKUP(Lng!$A2,TrlTab[],LanguageInd+2)","v":"Investitionsberechnung"}]
[{"$f":"Toolversion & \" | © Fraunhofer-Gesellschaft e. V. 2014\"","v":"v3.03 | © Fraunhofer-Gesellschaft e. V. 2014"}]
[]
[{"$f":"VLOOKUP(Lng!$A3,TrlTab[],LanguageInd+2)","v":"Allgemeine Angaben"}]
[{"$f":"VLOOKUP(Lng!$A4,TrlTab[],LanguageInd+2)","v":"Projektbezeichnung"},"EnergieEffizienz-Netzwerk"]
[{"$f":"VLOOKUP(Lng!$A5,TrlTab[],LanguageInd+2)","v":"Unternehmen"},"Betrieb GmbH"]
[{"$f":"VLOOKUP(Lng!$A6,TrlTab[],LanguageInd+2)","v":"Standort"},"Musterstadt"]
[{"$f":"VLOOKUP(Lng!$A7,TrlTab[],LanguageInd+2)","v":"Datum der Bearbeitung"},{"$f":"TODAY()","v":"2014-11-21"}]
[]
[{"$f":"VLOOKUP(Lng!$A8,TrlTab[],LanguageInd+2)","v":"Maßnahme"}]
[{"$f":"VLOOKUP(Lng!$A9,TrlTab[],LanguageInd+2)","v":"Maßnahmen-ID"},"MA01"]
[{"$f":"VLOOKUP(Lng!$A10,TrlTab[],LanguageInd+2)","v":"Kurzbeschreibung"},"Dies ist eine Maßnahmenbeschreibung."]
[]
[{"$f":"VLOOKUP(Lng!$A11,TrlTab[],LanguageInd+2)","v":"Bearbeiter"}]
[{"$f":"VLOOKUP(Lng!$A12,TrlTab[],LanguageInd+2)","v":"Name"},"Herr Max Mustermann"]
[{"$f":"VLOOKUP(Lng!$A13,TrlTab[],LanguageInd+2)","v":"Funktion"},"Energiebeauftragter"]
[{"$f":"VLOOKUP(Lng!$A14,TrlTab[],LanguageInd+2)","v":"Telefon"},"0721 / 12283743"]
[{"$f":"VLOOKUP(Lng!$A15,TrlTab[],LanguageInd+2)","v":"Email"},"max.mustermann@betrieb.de"]
[]
[{"$f":"VLOOKUP(Lng!$A16,TrlTab[],LanguageInd+2)","v":"Legende"}]
[{"$f":"VLOOKUP(Lng!$A17,TrlTab[],LanguageInd+2)","v":"Eingabefeld (obligatorisch)"},{"$f":"VLOOKUP(Lng!$A20,TrlTab[],LanguageInd+2)","v":"Hellgelbe Eingabefelder kennzeichnen Mindestangaben, die für die Berechnungen zwingend relevant sind. Kosten und Erträge sind als positve Werte einzugeben."}]
[{"$f":"VLOOKUP(Lng!$A18,TrlTab[],LanguageInd+2)","v":"Eingabefeld (optional)"},{"$f":"VLOOKUP(Lng!$A21,TrlTab[],LanguageInd+2)","v":"Dunkelgelbe Eingabefelder kennzeichnen weiterführende Angaben, die eine detailiertere Berechnung ermöglichen."}]
[{"$f":"VLOOKUP(Lng!$A19,TrlTab[],LanguageInd+2)","v":"Ausgabefeld (nicht editierbar)"},{"$f":"VLOOKUP(Lng!$A22,TrlTab[],LanguageInd+2)","v":"Hellblaue Ausgabefelder geben Ergebnisse einer Berechnung wieder und können inhaltlich nicht editiert werden (rot: zu zahlende Beträge)."}]
[]
[{"$f":"VLOOKUP(Lng!$A23,TrlTab[],LanguageInd+2)","v":"Haftungsausschluss"}]
[{"$f":"VLOOKUP(Lng!$A24,TrlTab[],LanguageInd+2)","v":"Die Fraunhofer-Gesellschaft e. V. übernimmt für etwaige Fehler keine Verantwortung."}]
[]
[{"$f":"VLOOKUP(Lng!$A25,TrlTab[],LanguageInd+2)","v":"Wichtige Hinweise"}]
[{"$f":"VLOOKUP(Lng!$A26,TrlTab[],LanguageInd+2)","v":"Diese Software ist frei verfügbar und darf nicht entgeltlich weitergegeben werden."}]
[{"$f":"VLOOKUP(Lng!$A27,TrlTab[],LanguageInd+2)","v":"- Änderungsprotokoll"},"http://bugs.leen-system.de"]
[{"$f":"VLOOKUP(Lng!$A28,TrlTab[],LanguageInd+2)","v":"- Downloadbereich"},"http://downloads.leen-system.de"]
[{"$f":"VLOOKUP(Lng!$A29,TrlTab[],LanguageInd+2)","v":"- Hilfe und Unterstützung"},"support@leen-system.de"]

{"sheet":"Berechnung","index":1,"n_rows":50,"n_cols":53,"rows_kept":50,"merged":[[3,5,3,7],[4,2,4,3],[4,5,29,7],[6,2,6,3],[13,2,13,3],[15,2,15,3],[18,2,18,3],[19,2,19,3],[24,2,24,3],[46,0,46,7],[47,0,47,2]]}
[{"$f":"VLOOKUP(Lng!$A127,TrlTab[],LanguageInd+2)","v":"Berechnung"}]
[{"$f":"Deckblatt!B10&\" | \"&Deckblatt!B11&\" | \"&Deckblatt!B12","v":"EnergieEffizienz-Netzwerk | Betrieb GmbH | Musterstadt"}]
[]
[{"$f":"VLOOKUP(Lng!$A30,TrlTab[],LanguageInd+2)","v":"Eingabe"},{"$f":"VLOOKUP(Lng!$A36,TrlTab[],LanguageInd+2)","v":"Einheit"},{"$f":"IF(Vereinfacht=TRUE,VLOOKUP(Lng!$A33,TrlTab[],LanguageInd+2), VLOOKUP(Lng!$A34,TrlTab[],LanguageInd+2))","v":"Alt/Neu"},{"$f":"VLOOKUP(Lng!$A35,TrlTab[],LanguageInd+2)","v":"Neu eff."},null,{"$f":"VLOOKUP(Lng!$A31,TrlTab[],LanguageInd+2)","v":"Bemerkungen"}]
[{"$f":"VLOOKUP(Lng!$A37,TrlTab[],LanguageInd+2)","v":"Startjahr"}]
[{"$f":"VLOOKUP(Lng!$A38,TrlTab[],LanguageInd+2)","v":"Nutzungsdauer ND [Jahre, 1-50]"},"a"]
[{"$f":"VLOOKUP(Lng!$A39,TrlTab[],LanguageInd+2)","v":"kalkulatorischer Zinssatz"},"%"]
[{"$f":"IF(Vereinfacht,VLOOKUP(Lng!$A85,TrlTab[],LanguageInd+2),VLOOKUP(Lng!$A40,TrlTab[],LanguageInd+2))","v":"Investitionssumme"},{"$f":"CurrencyChosen","v":"€"}]
[{"$f":"VLOOKUP(Lng!$A41,TrlTab[],LanguageInd+2)","v":"Restwert Investition heute"},{"$f":"CurrencyChosen","v":"€"}]
[{"$f":"VLOOKUP(Lng!$A42,TrlTab[],LanguageInd+2)","v":"Restwert Investition nach Ende ND"},{"$f":"CurrencyChosen","v":"€"}]
[{"$f":"IF(Vereinfacht,VLOOKUP(Lng!$A49,TrlTab[],LanguageInd+2),VLOOKUP(Lng!$A43,TrlTab[],LanguageInd+2))","v":"Energiekosten pro Jahr"},{"$f":"CurrencyChosen&\"/a\"","v":"€/a"}]
[{"$f":"VLOOKUP(Lng!$A44,TrlTab[],LanguageInd+2)","v":"Änderung Energiekosten pro Jahr"},"%"]
[{"$f":"VLOOKUP(Lng!$A45,TrlTab[],LanguageInd+2)","v":"sonstige Kosten pro Jahr"},{"$f":"CurrencyChosen&\"/a\"","v":"€/a"}]
[{"$f":"VLOOKUP(Lng!$A46,TrlTab[],LanguageInd+2)","v":"Änderung sonstige Kosten pro Jahr"},"%"]
[{"$f":"VLOOKUP(Lng!$A47,TrlTab[],LanguageInd+2)","v":"sonstige Erträge pro Jahr"},{"$f":"CurrencyChosen&\"/a\"","v":"€/a"}]
[{"$f":"VLOOKUP(Lng!$A48,TrlTab[],LanguageInd+2)","v":"Änderung sonstige Erträge pro Jahr"},"%"]
[]
[{"$f":"VLOOKUP(Lng!$A60,TrlTab[],LanguageInd+2)","v":"Ergebnisse"},{"$f":"VLOOKUP(Lng!$A36,TrlTab[],LanguageInd+2)","v":"Einheit"}]
[{"$f":"VLOOKUP(Lng!$A62,TrlTab[],LanguageInd+2) & C7*100 & \"%\"","v":"Kapitalwert bei 0%"},{"$f":"CurrencyChosen","v":"€"},{"$f":"IFERROR(BW1Inv,0)","v":0}]
[{"$f":"VLOOKUP(Lng!$A64,TrlTab[],LanguageInd+2)","v":"Interne Verzinsung"},"%",{"$f":"IF(ISNUMBER(Intern!B57),Intern!B57,VLOOKUP(Lng!$A61,TrlTab[],LanguageInd+2) )","v":{"v":0,"d":"0.0%"}}]
[{"$f":"VLOOKUP(Lng!$A65,TrlTab[],LanguageInd+2)& C7*100 & \"%\"","v":"Dyn. AMZ bei 0%"},"a",{"$f":"IF(Eingabepruefung=\"\",IF(ISNUMBER(Sensitivitätsanalyse!C45),IF(Sensitivitätsanalyse!C45=50,\"≥50\",Sensitivitätsanalyse!C45),VLOOKUP(Lng!$A61,TrlTab[],LanguageInd+2)),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(IF(ISNUMBER(dynAMZ),ROUND(dynAMZ/_ND1*100,0)&VLOOKUP(Lng!$A63,TrlTab[],LanguageInd+2),VLOOKUP(Lng!$A61,TrlTab[],LanguageInd+2)),0)","v":0}]
[{"$f":"VLOOKUP(Lng!$A66,TrlTab[],LanguageInd+2)","v":"Statische AMZ"},"a",{"$f":"IF(Eingabepruefung=\"\",IF(ISNUMBER(Sensitivitätsanalyse!$C$58),IF(Sensitivitätsanalyse!$C$58=50,\"≥50\",Sensitivitätsanalyse!$C$58),VLOOKUP(Lng!$A61,TrlTab[],LanguageInd+2)),0)","v":{"v":0,"d":"0.0"}},{"$f":"IFERROR(IF(ISNUMBER(statAMZ),ROUND(Sensitivitätsanalyse!C58/_ND1*100,0)&VLOOKUP(Lng!$A63,TrlTab[],LanguageInd+2),VLOOKUP(Lng!$A61,TrlTab[],LanguageInd+2) ),0)","v":0}]
[null,null,{"$f":"Ueb","v":"Alt/Neu"},{"$f":"D4","v":"Neu eff."}]
[{"$f":"VLOOKUP(Lng!$A67,TrlTab[],LanguageInd+2)","v":"jährliche Kosten inkl. annuisierter Investition"},{"$f":"CurrencyChosen&\"/a\"","v":"€/a"},{"$f":"IFERROR(IF(Eingabepruefung=\"\",Jahreskosten(kalkZ,_ND1,Investition1,RestWNDalt,EnergieK1,AendEP1,SonstigeK1,AendSK,SonstigeEr1,AendSEr),0),0)","v":0},{"$f":"IFERROR(IF(Eingabepruefung=\"\",Jahreskosten(kalkZ,_ND2,Investition2-RestWheuteAlt,RestWNDneu,EnergieK2,AendEP2,SonstigeK2,AendSK,SonstigeEr2,AendSEr),0),0)","v":0}]
[{"$f":"VLOOKUP(Lng!$A68,TrlTab[],LanguageInd+2)","v":"jährliche Kosteneinsparung"},{"$f":"CurrencyChosen&\"/a\"","v":"€/a"},{"$f":"JahresK1-JahresK2","v":0}]
[]
[{"$f":"IF(Annuitaet=1,VLOOKUP(Lng!$A52,TrlTab[],LanguageInd+2),VLOOKUP(Lng!$A51,TrlTab[],LanguageInd+2))","v":"Nebenrechnung: Umrechnung einer Annuität"},{"$f":"VLOOKUP(Lng!$A36,TrlTab[],LanguageInd+2)","v":"Einheit"}]
[{"$f":"IF(Annuitaet=1,VLOOKUP(Lng!$A55,TrlTab[],LanguageInd+2),VLOOKUP(Lng!$A40,TrlTab[],LanguageInd+2))","v":"Summe"},{"$f":"CurrencyChosen","v":"€"}]
[{"$f":"IF(Annuitaet=1,VLOOKUP(Lng!$A56,TrlTab[],LanguageInd+2),VLOOKUP(Lng!$A57,TrlTab[],LanguageInd+2))","v":"Jahre"},"a"]
[{"$f":"IF(Annuitaet=1,VLOOKUP(Lng!$A58,TrlTab[],LanguageInd+2)&\" \"&_ND1&\" \"&VLOOKUP(Lng!$A59,TrlTab[],LanguageInd+2)&\" \"&_ND2&\" \"&VLOOKUP(Lng!$A56,TrlTab[],LanguageInd+2),VLOOKUP(Lng!$A50,TrlTab[],LanguageInd+2))","v":"Annuität für  und  Jahre"},{"$f":"CurrencyChosen","v":"€"},{"$f":"IFERROR(IF(Annuitaet=1,PMT(kalkZ,_ND1,PV(kalkZ,_NDx,BetragX)),BetragX/(1+kalkZ)^_NDx),0)","v":0},{"$f":"IFERROR(IF(Annuitaet=1,PMT(kalkZ,_ND2,PV(kalkZ,_NDx,BetragX)),\"\"),0)","v":0}]
[]
[{"$f":"VLOOKUP(Lng!$A69,TrlTab[],LanguageInd+2)","v":"Zahlungsplan Differenzinvestition"},{"$f":"VLOOKUP(Lng!$A36,TrlTab[],LanguageInd+2)","v":"Einheit"},{"$f":"C5","v":0},{"$f":"C32+1","v":1},{"$f":"D32+1","v":2},{"$f":"E32+1","v":3},{"$f":"F32+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"AB32+1","v":26},27,28,29,30,31,32,{"$f":"AI32+1","v":33},34,35,36,37,38,39,40,41,42,43,44,{"$f":"AU32+1","v":45},46,47,48,49,50]
[{"$f":"VLOOKUP(Lng!$A70,TrlTab[],LanguageInd+2)","v":"Zeitpunkt"},null,{"$f":"VLOOKUP(Lng!$A71,TrlTab[],LanguageInd+2)","v":"31. Dez."},{"$f":"C33","v":"31. Dez."},{"$f":"D33","v":"31. Dez."},{"$f":"E33","v":"31. Dez."},"31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez.","31. Dez."]
[{"$f":"VLOOKUP(Lng!$A72,TrlTab[],LanguageInd+2)","v":"Kredit für Investition"},{"$f":"CurrencyChosen","v":"€"},{"$f":"IFERROR(IF(Eingabepruefung=\"\",-PV(kalkZ,_ND1,-PMT(kalkZ,_ND2,Investition2))-Investition1-PV(kalkZ,_ND1,PMT(kalkZ,_ND2,RestWNDneu/(1+kalkZ)^_ND2))-RestWheuteAlt+RestWNDalt/(1+kalkZ)^_ND1,0),0)","v":0}]
[{"$f":"VLOOKUP(Lng!$A73,TrlTab[],LanguageInd+2)","v":"jährlicher Rückfluss "},"€",{"$f":"C38","v":0},{"$f":"IF(Eingabepruefung=\"\",IF(D32<=Startjahr+_ND1,EnergieK1*(1+AendEP1)^(D32-Startjahr-1)-EnergieK2*(1+AendEP2)^(D32-Startjahr-1)+(SonstigeK1-SonstigeK2)*(1+AendSK)^(D32-Startjahr-1)-(SonstigeEr1-SonstigeEr2)*(1+AendSEr)^(D32-Startjahr-1),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Eingabepruefung=\"\",IF(AJ32<=Startjahr+_ND1,EnergieK1*(1+AendEP1)^(AJ32-Startjahr-1)-EnergieK2*(1+AendEP2)^(AJ32-Startjahr-1)+(SonstigeK1-SonstigeK2)*(1+AendSK)^(AJ32-Startjahr-1)-(SonstigeEr1-SonstigeEr2)*(1+AendSEr)^(AJ32-Startjahr-1),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Lng!$A74,TrlTab[],LanguageInd+2)","v":"Zins"},"€",null,{"$f":"IF(AND(C38<0,D35>0),C38*$C$7,0)","v":0},{"$f":"IF(AND(D38<0,E35>0),D38*$C$7,0)","v":0},{"$f":"IF(AND(E38<0,F35>0),E38*$C$7,0)","v":0},{"$f":"IF(AND(F38<0,G35>0),F38*$C$7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI38<0,AJ35>0),AI38*$C$7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Lng!$A75,TrlTab[],LanguageInd+2)","v":"Tilgung (positiv, falls Zinslast > Rückfluss)"},"€",null,{"$f":"IF(AND(C38<0,D35>0),IF(C38<-D35-D36,-D35-D36,C38),0)","v":0},{"$f":"IF(AND(D38<0,E35>0),IF(D38<-E35-E36,-E35-E36,D38),0)","v":0},{"$f":"IF(AND(E38<0,F35>0),IF(E38<-F35-F36,-F35-F36,E38),0)","v":0},{"$f":"IF(AND(F38<0,G35>0),IF(F38<-G35-G36,-G35-G36,F38),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Lng!$A77,TrlTab[],LanguageInd+2)","v":"Restschuld"},"€",{"$f":"IF(DiffInv>0,-DiffInv,0)","v":0},{"$f":"IF(AND(C38-D37<0,D35>0),C38-D37,0)","v":0},{"$f":"IF(AND(D38-E37<0,E35>0),D38-E37,0)","v":0},{"$f":"IF(AND(E38-F37<0,F35>0),E38-F37,0)","v":0},{"$f":"IF(AND(F38-G37<0,G35>0),F38-G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB38-AC37<0,AC35>0),AB38-AC37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Lng!$A76,TrlTab[],LanguageInd+2)","v":"Überschüsse"},"€",{"$f":"IF(DiffInv<0,-DiffInv,0)","v":0},{"$f":"D35+D36+D37","v":0},{"$f":"E35+E36+E37","v":0},{"$f":"F35+F36+F37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC35+AC36+AC37","v":0},0,0,0,0,0,0,{"$f":"AJ35+AJ36+AJ37","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV35+AV36+AV37","v":0},0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Lng!$A78,TrlTab[],LanguageInd+2)","v":"Restschuld bzw. Überschüsse abgezinst auf "},null,null,{"$f":"\"Dez. 31, \" &C5","v":"Dez. 31, "}]
[{"$f":"VLOOKUP(Lng!$A79,TrlTab[],LanguageInd+2)","v":"Kapitalwert"},{"$f":"CurrencyChosen","v":"€"},{"$f":"SUM(D42:BA42)+C39","v":0},{"$f":"IF(D39>0,D39/(1+$C$7)^(D32-$C$32),IF(AND(D38<0,E35=0),D38/(1+$C$7)^(D32-$C$32),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ39>0,AJ39/(1+$C$7)^(AJ32-$C$32),IF(AND(AJ38<0,AK35=0),AJ38/(1+$C$7)^(AJ32-$C$32),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"$f":"D35/(1+kalkZ)^(D32-$D$32+1)","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"$f":"AJ35/(1+kalkZ)^(AJ32-$D$32+1)","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[{"$nulls":3},{"$f":"IF(DiffInv>SUM($D$43:D43),1,IF(D43>0,DiffInv/D43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:E43),1,IF(AND(E43>0,D42=0),(DiffInv-SUM($D$43:D43))/E43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:F43),1,IF(AND(F43>0,E42=0),(DiffInv-SUM($D$43:E43))/F43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:G43),1,IF(AND(G43>0,F42=0),(DiffInv-SUM($D$43:F43))/G43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:H43),1,IF(AND(H43>0,G42=0),(DiffInv-SUM($D$43:G43))/H43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:I43),1,IF(AND(I43>0,H42=0),(DiffInv-SUM($D$43:H43))/I43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:J43),1,IF(AND(J43>0,I42=0),(DiffInv-SUM($D$43:I43))/J43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:K43),1,IF(AND(K43>0,J42=0),(DiffInv-SUM($D$43:J43))/K43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:L43),1,IF(AND(L43>0,K42=0),(DiffInv-SUM($D$43:K43))/L43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:M43),1,IF(AND(M43>0,L42=0),(DiffInv-SUM($D$43:L43))/M43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:N43),1,IF(AND(N43>0,M42=0),(DiffInv-SUM($D$43:M43))/N43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:O43),1,IF(AND(O43>0,N42=0),(DiffInv-SUM($D$43:N43))/O43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:P43),1,IF(AND(P43>0,O42=0),(DiffInv-SUM($D$43:O43))/P43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:Q43),1,IF(AND(Q43>0,P42=0),(DiffInv-SUM($D$43:P43))/Q43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:R43),1,IF(AND(R43>0,Q42=0),(DiffInv-SUM($D$43:Q43))/R43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:S43),1,IF(AND(S43>0,R42=0),(DiffInv-SUM($D$43:R43))/S43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:T43),1,IF(AND(T43>0,S42=0),(DiffInv-SUM($D$43:S43))/T43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:U43),1,IF(AND(U43>0,T42=0),(DiffInv-SUM($D$43:T43))/U43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:V43),1,IF(AND(V43>0,U42=0),(DiffInv-SUM($D$43:U43))/V43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:W43),1,IF(AND(W43>0,V42=0),(DiffInv-SUM($D$43:V43))/W43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:X43),1,IF(AND(X43>0,W42=0),(DiffInv-SUM($D$43:W43))/X43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:Y43),1,IF(AND(Y43>0,X42=0),(DiffInv-SUM($D$43:X43))/Y43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:Z43),1,IF(AND(Z43>0,Y42=0),(DiffInv-SUM($D$43:Y43))/Z43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AA43),1,IF(AND(AA43>0,Z42=0),(DiffInv-SUM($D$43:Z43))/AA43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AB43),1,IF(AND(AB43>0,AA42=0),(DiffInv-SUM($D$43:AA43))/AB43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AC43),1,IF(AND(AC43>0,AB42=0),(DiffInv-SUM($D$43:AB43))/AC43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AD43),1,IF(AND(AD43>0,AC42=0),(DiffInv-SUM($D$43:AC43))/AD43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AE43),1,IF(AND(AE43>0,AD42=0),(DiffInv-SUM($D$43:AD43))/AE43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AF43),1,IF(AND(AF43>0,AE42=0),(DiffInv-SUM($D$43:AE43))/AF43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AG43),1,IF(AND(AG43>0,AF42=0),(DiffInv-SUM($D$43:AF43))/AG43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AH43),1,IF(AND(AH43>0,AG42=0),(DiffInv-SUM($D$43:AG43))/AH43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AI43),1,IF(AND(AI43>0,AH42=0),(DiffInv-SUM($D$43:AH43))/AI43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AJ43),1,IF(AND(AJ43>0,AI42=0),(DiffInv-SUM($D$43:AI43))/AJ43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AK43),1,IF(AND(AK43>0,AJ42=0),(DiffInv-SUM($D$43:AJ43))/AK43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AL43),1,IF(AND(AL43>0,AK42=0),(DiffInv-SUM($D$43:AK43))/AL43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AM43),1,IF(AND(AM43>0,AL42=0),(DiffInv-SUM($D$43:AL43))/AM43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AN43),1,IF(AND(AN43>0,AM42=0),(DiffInv-SUM($D$43:AM43))/AN43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AO43),1,IF(AND(AO43>0,AN42=0),(DiffInv-SUM($D$43:AN43))/AO43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AP43),1,IF(AND(AP43>0,AO42=0),(DiffInv-SUM($D$43:AO43))/AP43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AQ43),1,IF(AND(AQ43>0,AP42=0),(DiffInv-SUM($D$43:AP43))/AQ43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AR43),1,IF(AND(AR43>0,AQ42=0),(DiffInv-SUM($D$43:AQ43))/AR43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AS43),1,IF(AND(AS43>0,AR42=0),(DiffInv-SUM($D$43:AR43))/AS43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AT43),1,IF(AND(AT43>0,AS42=0),(DiffInv-SUM($D$43:AS43))/AT43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AU43),1,IF(AND(AU43>0,AT42=0),(DiffInv-SUM($D$43:AT43))/AU43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AV43),1,IF(AND(AV43>0,AU42=0),(DiffInv-SUM($D$43:AU43))/AV43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AW43),1,IF(AND(AW43>0,AV42=0),(DiffInv-SUM($D$43:AV43))/AW43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AX43),1,IF(AND(AX43>0,AW42=0),(DiffInv-SUM($D$43:AW43))/AX43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AY43),1,IF(AND(AY43>0,AX42=0),(DiffInv-SUM($D$43:AX43))/AY43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:AZ43),1,IF(AND(AZ43>0,AY42=0),(DiffInv-SUM($D$43:AY43))/AZ43,0))","v":0},{"$f":"IF(DiffInv>SUM($D$43:BA43),1,IF(AND(BA43>0,AZ42=0),(DiffInv-SUM($D$43:AZ43))/BA43,0))","v":0}]
[]
[]
[{"$f":"VLOOKUP(Lng!$A80,TrlTab[],LanguageInd+2)","v":"Werteübertragung (Kopieren -> Werte einfügen) auf Maßnahmenüberblick (LEEN)"}]
[{"$f":"VLOOKUP(Lng!$A81,TrlTab[],LanguageInd+2)","v":"Falls Restwerte vorhanden sind, führt eine nächtragliche Änderung des Zinssatzes im Maßnahmenüberblick dort zu falschen Ergebnissen."},null,null,{"$f":"VLOOKUP(Lng!$A83,TrlTab[],LanguageInd+2)","v":"Nutzungsdauer"},{"$f":"VLOOKUP(Lng!$A84,TrlTab[],LanguageInd+2)","v":"Gesamtinvestition eff."},{"$f":"VLOOKUP(Lng!$A85,TrlTab[],LanguageInd+2)","v":"Zusätzliche Investition (eff.)"},{"$f":"VLOOKUP(Lng!$A86,TrlTab[],LanguageInd+2)","v":"jährliche Kosten"},{"$f":"VLOOKUP(Lng!$A87,TrlTab[],LanguageInd+2)","v":"sonstige jährliche Erträge"}]
[{"$f":"VLOOKUP(Lng!$A36,TrlTab[],LanguageInd+2)","v":"Einheit"},null,null,"a",{"$f":"CurrencyChosen","v":"€"},{"$f":"CurrencyChosen&\"/a\"","v":"€/a"},{"$f":"CurrencyChosen&\"/a\"","v":"€/a"},{"$f":"CurrencyChosen&\"/a\"","v":"€/a"}]
[{"$f":"VLOOKUP(Lng!$A82,TrlTab[],LanguageInd+2)","v":"Maßnahme Neu eff."},null,null,{"$f":"_ND1","v":0},{"$f":"IFERROR(Investition2,0)","v":0},{"$f":"DiffInv","v":0},{"$f":"IFERROR(IF(Eingabepruefung=\"\",Jahreskosten(kalkZ,_ND2,0-0,0,0,0,SonstigeK2,AendSK,0,0),0)-Jahreskosten(kalkZ,_ND2,0-0,0,0,0,0,0,SonstigeEr1,AendSEr),0)","v":0},{"$f":"IFERROR(IF(Eingabepruefung=\"\",-Jahreskosten(kalkZ,_ND2,0-0,0,0,0,0,0,SonstigeEr2,AendSEr)+Jahreskosten(kalkZ,_ND2,0-0,0,0,0,SonstigeK1,AendSK,0,0),0),0)","v":0}]

{"sheet":"Sensitivitätsanalyse","index":2,"n_rows":302,"n_cols":17,"rows_kept":302,"merged":[[4,0,4,4],[4,6,4,10],[4,12,4,17],[5,0,5,4],[5,6,5,10],[5,12,5,17],[6,0,6,4],[6,6,6,10],[7,0,7,4],[7,6,7,10],[7,12,7,17],[9,0,9,2],[9,6,9,8],[9,12,9,14],[10,14,10,15],[69,5,92,5],[93,5,120,5],[121,5,144,5],[145,5,168,5],[169,5,192,5],[193,5,216,5],[217,5,240,5],[241,5,264,5],[265,5,288,5],[289,5,312,5]]}
[{"$f":"VLOOKUP(Lng!$A128,TrlTab[],LanguageInd+2)","v":"Sensitivitätsanalyse"}]
[{"$f":"Deckblatt!B10&\" | \"&Deckblatt!B11&\" | \"&Deckblatt!B12","v":"EnergieEffizienz-Netzwerk | Betrieb GmbH | Musterstadt"}]
[]
[{"$f":"VLOOKUP(Lng!$A103,TrlTab[],LanguageInd+2)","v":"Sprungmarke zu den Grafiken"}]
[{"$f":"VLOOKUP(Lng!$A105,TrlTab[],LanguageInd+2)","v":"Kapitalwert: veränderte zusätzliche Investition"},{"$nulls":5},{"$f":"VLOOKUP(Lng!$A109,TrlTab[],LanguageInd+2)","v":"Kapitalwert: veränderte Kosten/ Erträgen"},{"$nulls":5},{"$f":"VLOOKUP(Lng!$A113,TrlTab[],LanguageInd+2)","v":"Kapitalwert: veränderte Nutzungsdauer"}]
[{"$f":"VLOOKUP(Lng!$A106,TrlTab[],LanguageInd+2)","v":"interne Verzinsung: veränderte zusätzliche Investition"},{"$nulls":5},{"$f":"VLOOKUP(Lng!$A110,TrlTab[],LanguageInd+2)","v":"interne Verzinsung: veränderte Kosten/ Erträgen"},{"$nulls":5},{"$f":"VLOOKUP(Lng!$A114,TrlTab[],LanguageInd+2)","v":"interne Verzinsung: veränderte Nutzungsdauer"}]
[{"$f":"VLOOKUP(Lng!$A107,TrlTab[],LanguageInd+2)","v":"dynamische AMZ: veränderte zusätzliche Investition"},{"$nulls":5},{"$f":"VLOOKUP(Lng!$A111,TrlTab[],LanguageInd+2)","v":"dynamische AMZ: veränderte Kosten/ Erträgen"}]
[{"$f":"VLOOKUP(Lng!$A108,TrlTab[],LanguageInd+2)","v":"statische AMZ: veränderte zusätzliche Investition"},{"$nulls":5},{"$f":"VLOOKUP(Lng!$A112,TrlTab[],LanguageInd+2)","v":"statische AMZ: veränderte Kosten/ Erträgen"},{"$nulls":5},{"$f":"VLOOKUP(Lng!$A104,TrlTab[],LanguageInd+2)","v":"Daten"}]
[]
[{"$f":"VLOOKUP(Lng!$A94,TrlTab[],LanguageInd+2)","v":"Zusätzliche Investition (eff.)"},null,null,{"$f":"CurrencyChosen","v":"€"},{"$f":"DiffInv","v":0},null,{"$f":"VLOOKUP(Lng!$A95,TrlTab[],LanguageInd+2)","v":"Jährliche Kosten & Erträge"},null,null,{"$f":"CurrencyChosen","v":"€"},{"$f":"Rueck1","v":0},null,{"$f":"VLOOKUP(Lng!$A96,TrlTab[],LanguageInd+2)","v":"Nutzungsdauer"},null,null,"[a]",{"$f":"_ND1","v":0}]
[{"$nulls":3},"±",{"v":0.3,"d":"30%"},{"$nulls":4},"±",{"v":0.3,"d":"30%"},{"$nulls":3},"± [a]",null,{"v":5,"d":"5 "}]
[]
[null,null,{"$f":"VLOOKUP(Lng!$A97,TrlTab[],LanguageInd+2)","v":"KW"},{"$nulls":5},{"$f":"C13","v":"KW"},{"$nulls":5},{"$f":"I13","v":"KW"}]
[{"$f":"-Intern!C10","v":0},{"$f":"CurrencyChosen","v":"€"},{"$f":"Intern!B10","v":0},{"$f":"CurrencyChosen","v":"€"},null,null,{"$f":"Intern!D24","v":0},{"$f":"CurrencyChosen","v":"€"},{"$f":"Intern!B24","v":0},{"$f":"CurrencyChosen","v":"€"},null,null,{"$f":"$Q$10-$Q$11","v":-5},"a",{"$f":"Intern!B38","v":0},{"$f":"CurrencyChosen","v":"€"}]
[{"$f":"-Intern!C11","v":0},"€",{"$f":"Intern!B11","v":0},{"$f":"CurrencyChosen","v":"€"},null,null,{"$f":"Intern!D25","v":0},"€",{"$f":"Intern!B25","v":0},"€",null,null,{"$f":"$Q$10-0.8*$Q$11","v":-4},"a",{"$f":"Intern!B39","v":0},"€"]
[{"$f":"-Intern!C12","v":0},"€",{"$f":"Intern!B12","v":0},"€",null,null,{"$f":"Intern!D26","v":0},"€",{"$f":"Intern!B26","v":0},"€",null,null,{"$f":"$Q$10-0.6*$Q$11","v":-3},"a",{"$f":"Intern!B40","v":0},"€"]
[{"$f":"-Intern!C13","v":0},"€",{"$f":"Intern!B13","v":0},"€",null,null,{"$f":"Intern!D27","v":0},"€",{"$f":"Intern!B27","v":0},"€",null,null,{"$f":"$Q$10-0.4*$Q$11","v":-2},"a",{"$f":"Intern!B41","v":0},"€"]
[{"$f":"-Intern!C14","v":0},"€",{"$f":"Intern!B14","v":0},"€",null,null,{"$f":"Intern!D28","v":0},"€",{"$f":"Intern!B28","v":0},"€",null,null,{"$f":"$Q$10-0.2*$Q$11","v":-1},"a",{"$f":"Intern!B42","v":0},"€"]
[{"$f":"-Intern!C15","v":0},"€",{"$f":"Intern!B15","v":0},"€",null,null,{"$f":"Intern!D29","v":0},"€",{"$f":"Intern!B29","v":0},"€",null,null,{"$f":"Q10","v":0},"a",{"$f":"Intern!B43","v":0},"€"]
[{"$f":"-Intern!C16","v":0},"€",{"$f":"Intern!B16","v":0},"€",null,null,{"$f":"Intern!D30","v":0},"€",{"$f":"Intern!B30","v":0},"€",null,null,{"$f":"$Q$10+0.2*$Q$11","v":1},"a",{"$f":"Intern!B44","v":0},"€"]
[{"$f":"-Intern!C17","v":0},"€",{"$f":"Intern!B17","v":0},"€",null,null,{"$f":"Intern!D31","v":0},"€",{"$f":"Intern!B31","v":0},"€",null,null,{"$f":"$Q$10+0.4*$Q$11","v":2},"a",{"$f":"Intern!B45","v":0},"€"]
[{"$f":"-Intern!C18","v":0},"€",{"$f":"Intern!B18","v":0},"€",null,null,{"$f":"Intern!D32","v":0},"€",{"$f":"Intern!B32","v":0},"€",null,null,{"$f":"$Q$10+0.6*$Q$11","v":3},"a",{"$f":"Intern!B46","v":0},"€"]
[{"$f":"-Intern!C19","v":0},"€",{"$f":"Intern!B19","v":0},"€",null,null,{"$f":"Intern!D33","v":0},"€",{"$f":"Intern!B33","v":0},"€",null,null,{"$f":"$Q$10+0.8*$Q$11","v":4},"a",{"$f":"Intern!B47","v":0},"€"]
[{"$f":"-Intern!C20","v":0},"€",{"$f":"Intern!B20","v":0},"€",null,null,{"$f":"Intern!D34","v":0},"€",{"$f":"Intern!B34","v":0},"€",null,null,{"$f":"$Q$10+$Q$11","v":5},"a",{"$f":"Intern!B48","v":0},"€"]
[]
[null,null,{"$f":"VLOOKUP(Lng!$A98,TrlTab[],LanguageInd+2)","v":"i*"},{"$nulls":5},{"$f":"C26","v":"i*"},{"$nulls":5},{"$f":"I26","v":"i*"}]
[{"$f":"-Intern!C52","v":0},{"$f":"CurrencyChosen","v":"€"},{"$f":"Intern!B52","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"Intern!D66","v":0},{"$f":"CurrencyChosen","v":"€"},{"$f":"Intern!B66","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"M14","v":-5},"a",{"$f":"Intern!B80","v":{"v":0,"d":"0%"}}]
[{"$f":"-Intern!C53","v":0},"€",{"$f":"Intern!B53","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"Intern!D67","v":0},"€",{"$f":"Intern!B67","v":{"v":0,"d":"0%"}},{"$nulls":3},-4,"a",{"$f":"Intern!B81","v":{"v":0,"d":"0%"}}]
[{"$f":"-Intern!C54","v":0},"€",{"$f":"Intern!B54","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"Intern!D68","v":0},"€",{"$f":"Intern!B68","v":{"v":0,"d":"0%"}},{"$nulls":3},-3,"a",{"$f":"Intern!B82","v":{"v":0,"d":"0%"}}]
[{"$f":"-Intern!C55","v":0},"€",{"$f":"Intern!B55","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"Intern!D69","v":0},"€",{"$f":"Intern!B69","v":{"v":0,"d":"0%"}},{"$nulls":3},-2,"a",{"$f":"Intern!B83","v":{"v":0,"d":"0%"}}]
[{"$f":"-Intern!C56","v":0},"€",{"$f":"Intern!B56","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"Intern!D70","v":0},"€",{"$f":"Intern!B70","v":{"v":0,"d":"0%"}},{"$nulls":3},-1,"a",{"$f":"Intern!B84","v":{"v":0,"d":"0%"}}]
[{"$f":"-Intern!C57","v":0},"€",{"$f":"Intern!B57","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"Intern!D71","v":0},"€",{"$f":"Intern!B71","v":{"v":0,"d":"0%"}},{"$nulls":3},0,"a",{"$f":"Intern!B85","v":{"v":0,"d":"0%"}}]
[{"$f":"-Intern!C58","v":0},"€",{"$f":"Intern!B58","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"Intern!D72","v":0},"€",{"$f":"Intern!B72","v":{"v":0,"d":"0%"}},{"$nulls":3},1,"a",{"$f":"Intern!B86","v":{"v":0,"d":"0%"}}]
[{"$f":"-Intern!C59","v":0},"€",{"$f":"Intern!B59","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"Intern!D73","v":0},"€",{"$f":"Intern!B73","v":{"v":0,"d":"0%"}},{"$nulls":3},2,"a",{"$f":"Intern!B87","v":{"v":0,"d":"0%"}}]
[{"$f":"-Intern!C60","v":0},"€",{"$f":"Intern!B60","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"Intern!D74","v":0},"€",{"$f":"Intern!B74","v":{"v":0,"d":"0%"}},{"$nulls":3},3,"a",{"$f":"Intern!B88","v":{"v":0,"d":"0%"}}]
[{"$f":"-Intern!C61","v":0},"€",{"$f":"Intern!B61","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"Intern!D75","v":0},"€",{"$f":"Intern!B75","v":{"v":0,"d":"0%"}},{"$nulls":3},4,"a",{"$f":"Intern!B89","v":{"v":0,"d":"0%"}}]
[{"$f":"-Intern!C62","v":0},"€",{"$f":"Intern!B62","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"Intern!D76","v":0},"€",{"$f":"Intern!B76","v":{"v":0,"d":"0%"}},{"$nulls":3},5,"a",{"$f":"Intern!B90","v":{"v":0,"d":"0%"}}]
[]
[null,null,{"$f":"VLOOKUP(Lng!$A99,TrlTab[],LanguageInd+2)","v":"Dyn. AMZ"},{"$nulls":5},{"$f":"C39","v":"Dyn. AMZ"}]
[{"$f":"Intern!C95","v":0},{"$f":"CurrencyChosen","v":"€"},{"$f":"Intern!B95","v":{"v":0,"d":"0.0"}},"a",null,null,{"$f":"G27","v":0},{"$f":"CurrencyChosen","v":"€"},{"$f":"Intern!B110","v":{"v":0,"d":"0.0"}},"a"]
[{"$f":"Intern!C96","v":0},"€",{"$f":"Intern!B96","v":{"v":0,"d":"0.0"}},"a",null,null,{"$f":"G28","v":0},"€",{"$f":"Intern!B111","v":{"v":0,"d":"0.0"}},"a"]
[{"$f":"Intern!C97","v":0},"€",{"$f":"Intern!B97","v":{"v":0,"d":"0.0"}},"a",null,null,0,"€",{"$f":"Intern!B112","v":{"v":0,"d":"0.0"}},"a"]
[{"$f":"Intern!C98","v":0},"€",{"$f":"Intern!B98","v":{"v":0,"d":"0.0"}},"a",null,null,0,"€",{"$f":"Intern!B113","v":{"v":0,"d":"0.0"}},"a"]
[{"$f":"Intern!C99","v":0},"€",{"$f":"Intern!B99","v":{"v":0,"d":"0.0"}},"a",null,null,0,"€",{"$f":"Intern!B114","v":{"v":0,"d":"0.0"}},"a"]
[{"$f":"Intern!C100","v":0},"€",{"$f":"Intern!B100","v":{"v":0,"d":"0.0"}},"a",null,null,0,"€",{"$f":"Intern!B115","v":{"v":0,"d":"0.0"}},"a"]
[{"$f":"Intern!C101","v":0},"€",{"$f":"Intern!B101","v":{"v":0,"d":"0.0"}},"a",null,null,0,"€",{"$f":"Intern!B116","v":{"v":0,"d":"0.0"}},"a"]
[{"$f":"Intern!C102","v":0},"€",{"$f":"Intern!B102","v":{"v":0,"d":"0.0"}},"a",null,null,0,"€",{"$f":"Intern!B117","v":{"v":0,"d":"0.0"}},"a"]
[{"$f":"Intern!C103","v":0},"€",{"$f":"Intern!B103","v":{"v":0,"d":"0.0"}},"a",null,null,0,"€",{"$f":"Intern!B118","v":{"v":0,"d":"0.0"}},"a"]
[{"$f":"Intern!C104","v":0},"€",{"$f":"Intern!B104","v":{"v":0,"d":"0.0"}},"a",null,null,0,"€",{"$f":"Intern!B119","v":{"v":0,"d":"0.0"}},"a"]
[{"$f":"Intern!C105","v":0},"€",{"$f":"Intern!B105","v":{"v":0,"d":"0.0"}},"a",null,null,0,"€",{"$f":"Intern!B120","v":{"v":0,"d":"0.0"}},"a"]
[]
[null,null,{"$f":"VLOOKUP(Lng!$A100,TrlTab[],LanguageInd+2)","v":"Stat.AMZ"},{"$nulls":5},{"$f":"C52","v":"Stat.AMZ"}]
[{"$f":"IFERROR(Intern!C125,0)","v":0},{"$f":"CurrencyChosen","v":"€"},{"$f":"IF(Eingabepruefung=\"\",IF(Rueck1>0,A53/(EnergieK1-EnergieK2+SonstigeK1-SonstigeK2-SonstigeEr1+SonstigeEr2),0))","v":{"v":0,"d":"0.0"}},"a",null,null,{"$f":"$K10-$K10*$K11","v":0},{"$f":"CurrencyChosen","v":"€"},{"$f":"IF(Eingabepruefung=\"\",IF(Rueck1>0,$A$58/G53,0))","v":{"v":0,"d":"0.0"}},"a"]
[{"$f":"IFERROR(Intern!C126,0)","v":0},"€",{"v":0,"d":"0.0"},"a",null,null,{"$f":"$K10-$K10*$K11*0.8","v":0},"€",{"v":0,"d":"0.0"},"a"]
[{"$f":"IFERROR(Intern!C127,0)","v":0},"€",{"v":0,"d":"0.0"},"a",null,null,{"$f":"$K10-$K10*$K11*0.6","v":0},"€",{"v":0,"d":"0.0"},"a"]
[{"$f":"IFERROR(Intern!C128,0)","v":0},"€",{"v":0,"d":"0.0"},"a",null,null,{"$f":"$K10-$K10*$K11*0.4","v":0},"€",{"v":0,"d":"0.0"},"a"]
[{"$f":"IFERROR(Intern!C129,0)","v":0},"€",{"v":0,"d":"0.0"},"a",null,null,{"$f":"$K10-$K10*$K11*0.2","v":0},"€",{"v":0,"d":"0.0"},"a"]
[{"$f":"IFERROR(Intern!C130,0)","v":0},"€",{"v":0,"d":"0.0"},"a",null,null,{"$f":"K10","v":0},"€",{"v":0,"d":"0.0"},"a"]
[{"$f":"IFERROR(Intern!C131,0)","v":0},"€",{"v":0,"d":"0.0"},"a",null,null,{"$f":"$K10+$K10*$K11*0.2","v":0},"€",{"v":0,"d":"0.0"},"a"]
[{"$f":"IFERROR(Intern!C132,0)","v":0},"€",{"v":0,"d":"0.0"},"a",null,null,{"$f":"$K10+$K10*$K11*0.4","v":0},"€",{"v":0,"d":"0.0"},"a"]
[{"$f":"IFERROR(Intern!C133,0)","v":0},"€",{"v":0,"d":"0.0"},"a",null,null,{"$f":"$K10+$K10*$K11*0.6","v":0},"€",{"v":0,"d":"0.0"},"a"]
[{"$f":"IFERROR(Intern!C134,0)","v":0},"€",{"v":0,"d":"0.0"},"a",null,null,{"$f":"$K10+$K10*$K11*0.8","v":0},"€",{"v":0,"d":"0.0"},"a"]
[{"$f":"IFERROR(Intern!C135,0)","v":0},"€",{"v":0,"d":"0.0"},"a",null,null,{"$f":"$K10+$K10*$K11","v":0},"€",{"v":0,"d":"0.0"},"a"]
{"$rows_empty":7}
[{"$f":"A10&\" ± \" & DiffInfAend*100& \"%\"","v":"Zusätzliche Investition (eff.) ± 30%"},null,{"$f":"C13","v":"KW"}]
[{"$f":"A14","v":0},{"$f":"CurrencyChosen","v":"€"},{"$f":"C14","v":0},{"$f":"CurrencyChosen","v":"€"}]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
{"$rows_empty":12}
[{"$f":"A71","v":"Zusätzliche Investition (eff.) ± 30%"},null,{"$f":"C26","v":"i*"}]
[{"$f":"A27","v":0},{"$f":"CurrencyChosen","v":"€"},{"v":0,"d":"0%"}]
[{"$f":"A28","v":0},"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
{"$rows_empty":16}
[{"$f":"A95","v":"Zusätzliche Investition (eff.) ± 30%"},null,{"$f":"C39","v":"Dyn. AMZ"}]
[{"$f":"A40","v":0},{"$f":"CurrencyChosen","v":"€"},{"v":0,"d":"0.0"},"a"]
[{"$f":"A41","v":0},"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
{"$rows_empty":12}
[{"$f":"A123","v":"Zusätzliche Investition (eff.) ± 30%"},null,{"$f":"C52","v":"Stat.AMZ"}]
[{"$f":"A53","v":0},{"$f":"CurrencyChosen","v":"€"},{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
{"$rows_empty":12}
[{"$f":"G10&\" ± \" & KEAend*100 & \"%\"","v":"Jährliche Kosten & Erträge ± 30%"},null,{"$f":"C13","v":"KW"}]
[{"$f":"G14","v":0},{"$f":"CurrencyChosen","v":"€"},{"$f":"I14","v":0},{"$f":"CurrencyChosen","v":"€"}]
[{"$f":"G15","v":0},"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
[0,"€",0,"€"]
{"$rows_empty":12}
[{"$f":"A171","v":"Jährliche Kosten & Erträge ± 30%"},null,{"$f":"C26","v":"i*"}]
[{"$f":"G27","v":0},{"$f":"CurrencyChosen","v":"€"},{"$f":"I27","v":{"v":0,"d":"0%"}}]
[{"$f":"G28","v":0},"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
[0,"€",{"v":0,"d":"0%"}]
{"$rows_empty":12}
[{"$f":"A195","v":"Jährliche Kosten & Erträge ± 30%"},null,{"$f":"C39","v":"Dyn. AMZ"}]
[{"$f":"G40","v":0},{"$f":"CurrencyChosen","v":"€"},{"$f":"I40","v":{"v":0,"d":"0.0"}},"a"]
[{"$f":"G41","v":0},"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
{"$rows_empty":12}
[{"$f":"A219","v":"Jährliche Kosten & Erträge ± 30%"},null,{"$f":"C52","v":"Stat.AMZ"}]
[{"$f":"G53","v":0},{"$f":"CurrencyChosen","v":"€"},{"$f":"I53","v":{"v":0,"d":"0.0"}},"a"]
[{"$f":"G54","v":0},"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
[0,"€",{"v":0,"d":"0.0"},"a"]
{"$rows_empty":12}
[{"$f":"VLOOKUP(Lng!$A115,TrlTab[],LanguageInd+2)&\" ± \" &NDAend& \" a\"","v":"ND ± 5 a"},null,{"$f":"C13","v":"KW"}]
[{"$f":"M14","v":-5},"a",{"$f":"O14","v":0},{"$f":"CurrencyChosen","v":"€"}]
[{"$f":"M15","v":-4},"a",0,"€"]
[-3,"a",0,"€"]
[-2,"a",0,"€"]
[-1,"a",0,"€"]
[0,"a",0,"€"]
[1,"a",0,"€"]
[2,"a",0,"€"]
[3,"a",0,"€"]
[4,"a",0,"€"]
[5,"a",0,"€"]
{"$rows_empty":12}
[{"$f":"VLOOKUP(Lng!$A115,TrlTab[],LanguageInd+2)&\" ± \" &NDAend& \" a\"","v":"ND ± 5 a"},null,{"$f":"C26","v":"i*"}]
[{"$f":"M27","v":-5},"a",{"$f":"O27","v":{"v":0,"d":"0%"}}]
[{"$f":"M28","v":-4},"a",{"v":0,"d":"0%"}]
[-3,"a",{"v":0,"d":"0%"}]
[-2,"a",{"v":0,"d":"0%"}]
[-1,"a",{"v":0,"d":"0%"}]
[0,"a",{"v":0,"d":"0%"}]
[1,"a",{"v":0,"d":"0%"}]
[2,"a",{"v":0,"d":"0%"}]
[3,"a",{"v":0,"d":"0%"}]
[4,"a",{"v":0,"d":"0%"}]
[5,"a",{"v":0,"d":"0%"}]

{"sheet":"Intern","index":3,"n_rows":135,"n_cols":65,"rows_kept":135,"hidden":true,"merged":[[1,56,1,57],[3,56,3,57],[10,56,10,57],[12,56,12,57],[92,1,92,2],[107,1,107,2],[122,1,122,2]]}
[{"$nulls":56},"Eingabefeld",null,null,"Eingabefeld (vereinfacht)",null,"Vereinfacht","Annuität",null,{"$f":"VLOOKUP(Lng!$A101,TrlTab[],LanguageInd+2)","v":"Limit ND"}]
[{"$nulls":61},false,1,null,{"$f":"_ND1","v":0}]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,{"$nulls":11},0]
[{"$nulls":3},{"$f":"IF(Eingabepruefung=\"\",EnergieK1*(1+AendEP1)^(D3-1)-EnergieK2*(1+AendEP2)^(D3-1)+(SonstigeK1-SonstigeK2)*(1+AendSK)^(D3-1)-(SonstigeEr1-SonstigeEr2)*(1+AendSEr)^(D3-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Eingabepruefung=\"\",EnergieK1*(1+AendEP1)^(AJ3-1)-EnergieK2*(1+AendEP2)^(AJ3-1)+(SonstigeK1-SonstigeK2)*(1+AendSK)^(AJ3-1)-(SonstigeEr1-SonstigeEr2)*(1+AendSEr)^(AJ3-1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":11},0]
[null,{"v":0.494791796875,"d":"49.5%"},null,{"$f":"D4/(1+kalkZ)^(D3-$D$3+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ4/(1+kalkZ)^(AJ3-$D$3+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":11},0]
[null,{"$f":"IFERROR(ROUND(IRR(C6:BA6),4),0)","v":{"v":0,"d":"0.0%"}},{"$f":"PV(Zins_kalk,_ND1,-PMT(Zins_kalk,_ND2,Investition2))+Investition1+RestWheuteAlt","v":{"$error":"#NUM!"}},{"$f":"Berechnung!D$35+IF(D$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!E$35+IF(E$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!F$35+IF(F$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!G$35+IF(G$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!H$35+IF(H$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!I$35+IF(I$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!J$35+IF(J$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!K$35+IF(K$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!L$35+IF(L$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!M$35+IF(M$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!N$35+IF(N$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!O$35+IF(O$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!P$35+IF(P$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!Q$35+IF(Q$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!R$35+IF(R$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!S$35+IF(S$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!T$35+IF(T$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!U$35+IF(U$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!V$35+IF(V$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!W$35+IF(W$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!X$35+IF(X$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!Y$35+IF(Y$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!Z$35+IF(Z$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AA$35+IF(AA$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AB$35+IF(AB$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AC$35+IF(AC$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AD$35+IF(AD$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AE$35+IF(AE$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AF$35+IF(AF$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AG$35+IF(AG$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AH$35+IF(AH$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AI$35+IF(AI$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AJ$35+IF(AJ$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AK$35+IF(AK$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AL$35+IF(AL$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AM$35+IF(AM$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AN$35+IF(AN$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AO$35+IF(AO$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AP$35+IF(AP$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AQ$35+IF(AQ$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AR$35+IF(AR$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AS$35+IF(AS$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AT$35+IF(AT$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AU$35+IF(AU$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AV$35+IF(AV$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AW$35+IF(AW$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AX$35+IF(AX$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AY$35+IF(AY$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!AZ$35+IF(AZ$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$f":"Berechnung!BA$35+IF(BA$3=_ND1,PV(Zins_kalk,_ND1,PMT(Zins_kalk,_ND2,RestWNDneu/(1+Zins_kalk)^_ND2))-RestWNDalt,0)","v":0},{"$nulls":11},0]
[{"$nulls":64},0]
[null,"KW bei Änderung Differenzinv.",{"$nulls":62},0]
[null,"KW",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,{"$nulls":11},0]
[null,{"$f":"NPV(kalkZ,Intern!C10:BA10)*(1+kalkZ)","v":0},{"$f":"-DiffInv*(1-DiffInfAend)","v":0},{"$f":"Berechnung!D$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35","v":{"v":0,"d":"0 €"}},{"$nulls":11},0]
[null,{"$f":"NPV(kalkZ,Intern!C11:BA11)*(1+kalkZ)","v":0},{"$f":"-DiffInv*(1-0.8*DiffInfAend)","v":0},{"$f":"Berechnung!D$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35","v":{"v":0,"d":"0 €"}},{"$nulls":11},0]
[null,{"$f":"NPV(kalkZ,Intern!C12:BA12)*(1+kalkZ)","v":0},{"$f":"-DiffInv*(1-0.6*DiffInfAend)","v":0},{"$f":"Berechnung!D$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35","v":{"v":0,"d":"0 €"}},{"$nulls":11},0]
[null,{"$f":"NPV(kalkZ,Intern!C13:BA13)*(1+kalkZ)","v":0},{"$f":"-DiffInv*(1-0.4*DiffInfAend)","v":0},{"$f":"Berechnung!D$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35","v":{"v":0,"d":"0 €"}},{"$nulls":11},{"$f":"VLOOKUP(Lng!$A102,TrlTab[],LanguageInd+2)","v":"Werte ND"}]
[null,{"$f":"NPV(kalkZ,Intern!C14:BA14)*(1+kalkZ)","v":0},{"$f":"-DiffInv*(1-0.2*DiffInfAend)","v":0},{"$f":"Berechnung!D$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35","v":{"v":0,"d":"0 €"}},{"$nulls":11},0]
[null,{"$f":"NPV(kalkZ,Intern!C15:BA15)*(1+kalkZ)","v":0},{"$f":"-DiffInv","v":0},{"$f":"Berechnung!D$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35","v":{"v":0,"d":"0 €"}},{"$nulls":11},{"$f":"IF(AND(Sensitivitätsanalyse!$Q$10>5,Sensitivitätsanalyse!$Q$10<45),5,0)","v":0}]
[null,{"$f":"NPV(kalkZ,Intern!C16:BA16)*(1+kalkZ)","v":0},{"$f":"-DiffInv*(1+0.2*DiffInfAend)","v":0},{"$f":"Berechnung!D$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35","v":{"v":0,"d":"0 €"}},{"$nulls":11},{"$f":"IF(AND(Sensitivitätsanalyse!$Q$10>10,Sensitivitätsanalyse!$Q$10<40),10,0)","v":0}]
[null,{"$f":"NPV(kalkZ,Intern!C17:BA17)*(1+kalkZ)","v":0},{"$f":"-DiffInv*(1+0.4*DiffInfAend)","v":0},{"$f":"Berechnung!D$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35","v":{"v":0,"d":"0 €"}},{"$nulls":11},{"$f":"IF(AND(Sensitivitätsanalyse!$Q$10>15,Sensitivitätsanalyse!$Q$10<35),15,0)","v":0}]
[null,{"$f":"NPV(kalkZ,Intern!C18:BA18)*(1+kalkZ)","v":0},{"$f":"-DiffInv*(1+0.6*DiffInfAend)","v":0},{"$f":"Berechnung!D$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35","v":{"v":0,"d":"0 €"}},{"$nulls":11},{"$f":"IF(AND(Sensitivitätsanalyse!$Q$10>20,Sensitivitätsanalyse!$Q$10<30),20,0)","v":0}]
[null,{"$f":"NPV(kalkZ,Intern!C19:BA19)*(1+kalkZ)","v":0},{"$f":"-DiffInv*(1+0.8*DiffInfAend)","v":0},{"$f":"Berechnung!D$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C20:BA20)*(1+kalkZ)","v":0},{"$f":"-DiffInv*(1+DiffInfAend)","v":0},{"$f":"Berechnung!D$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35","v":{"v":0,"d":"0 €"}}]
[]
[null,"KW bei Änderung jährl. Kosten und Erträge"]
[null,"KW",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"NPV(kalkZ,Intern!C24:BA24)*(1+kalkZ)","v":0},{"$f":"$C$15","v":0},{"$f":"Berechnung!D$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1-KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1-KEAend)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C25:BA25)*(1+kalkZ)","v":0},{"$f":"$C$15","v":0},{"$f":"Berechnung!D$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1-0.8*KEAend)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C26:BA26)*(1+kalkZ)","v":0},0,{"$f":"Berechnung!D$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1-0.6*KEAend)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C27:BA27)*(1+kalkZ)","v":0},0,{"$f":"Berechnung!D$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1-0.4*KEAend)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C28:BA28)*(1+kalkZ)","v":0},0,{"$f":"Berechnung!D$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1-0.2*KEAend)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C29:BA29)*(1+kalkZ)","v":0},0,{"$f":"Berechnung!D$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C30:BA30)*(1+kalkZ)","v":0},0,{"$f":"Berechnung!D$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1+0.2*KEAend)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C31:BA31)*(1+kalkZ)","v":0},0,{"$f":"Berechnung!D$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1+0.4*KEAend)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C32:BA32)*(1+kalkZ)","v":0},0,{"$f":"Berechnung!D$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1+0.6*KEAend)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C33:BA33)*(1+kalkZ)","v":0},0,{"$f":"Berechnung!D$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1+0.8*KEAend)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C34:BA34)*(1+kalkZ)","v":0},0,{"$f":"Berechnung!D$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1+KEAend)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1+KEAend)","v":{"v":0,"d":"0 €"}}]
[]
[null,"KW bei Änderung ND"]
[null,"KW",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"NPV(kalkZ,Intern!C38:BA38)*(1+kalkZ)","v":0},{"$f":"$C$15","v":0},{"$f":"IF(Eingabepruefung=\"\",IF(D$37<=Sensitivitätsanalyse!$M14,D$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$37<=Sensitivitätsanalyse!$M14,E$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$37<=Sensitivitätsanalyse!$M14,F$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$37<=Sensitivitätsanalyse!$M14,G$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$37<=Sensitivitätsanalyse!$M14,H$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$37<=Sensitivitätsanalyse!$M14,I$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$37<=Sensitivitätsanalyse!$M14,J$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$37<=Sensitivitätsanalyse!$M14,K$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$37<=Sensitivitätsanalyse!$M14,L$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$37<=Sensitivitätsanalyse!$M14,M$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$37<=Sensitivitätsanalyse!$M14,N$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$37<=Sensitivitätsanalyse!$M14,O$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$37<=Sensitivitätsanalyse!$M14,P$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$37<=Sensitivitätsanalyse!$M14,Q$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$37<=Sensitivitätsanalyse!$M14,R$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$37<=Sensitivitätsanalyse!$M14,S$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$37<=Sensitivitätsanalyse!$M14,T$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$37<=Sensitivitätsanalyse!$M14,U$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$37<=Sensitivitätsanalyse!$M14,V$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$37<=Sensitivitätsanalyse!$M14,W$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$37<=Sensitivitätsanalyse!$M14,X$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$37<=Sensitivitätsanalyse!$M14,Y$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$37<=Sensitivitätsanalyse!$M14,Z$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$37<=Sensitivitätsanalyse!$M14,AA$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$37<=Sensitivitätsanalyse!$M14,AB$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$37<=Sensitivitätsanalyse!$M14,AC$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$37<=Sensitivitätsanalyse!$M14,AD$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$37<=Sensitivitätsanalyse!$M14,AE$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$37<=Sensitivitätsanalyse!$M14,AF$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$37<=Sensitivitätsanalyse!$M14,AG$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$37<=Sensitivitätsanalyse!$M14,AH$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$37<=Sensitivitätsanalyse!$M14,AI$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$37<=Sensitivitätsanalyse!$M14,AJ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$37<=Sensitivitätsanalyse!$M14,AK$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$37<=Sensitivitätsanalyse!$M14,AL$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$37<=Sensitivitätsanalyse!$M14,AM$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$37<=Sensitivitätsanalyse!$M14,AN$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$37<=Sensitivitätsanalyse!$M14,AO$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$37<=Sensitivitätsanalyse!$M14,AP$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$37<=Sensitivitätsanalyse!$M14,AQ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$37<=Sensitivitätsanalyse!$M14,AR$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$37<=Sensitivitätsanalyse!$M14,AS$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$37<=Sensitivitätsanalyse!$M14,AT$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$37<=Sensitivitätsanalyse!$M14,AU$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$37<=Sensitivitätsanalyse!$M14,AV$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$37<=Sensitivitätsanalyse!$M14,AW$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$37<=Sensitivitätsanalyse!$M14,AX$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$37<=Sensitivitätsanalyse!$M14,AY$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$37<=Sensitivitätsanalyse!$M14,AZ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$37<=Sensitivitätsanalyse!$M14,BA$4,0),0)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C39:BA39)*(1+kalkZ)","v":0},{"$f":"$C$15","v":0},{"$f":"IF(Eingabepruefung=\"\",IF(D$37<=Sensitivitätsanalyse!$M15,D$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$37<=Sensitivitätsanalyse!$M15,E$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$37<=Sensitivitätsanalyse!$M15,F$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$37<=Sensitivitätsanalyse!$M15,G$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$37<=Sensitivitätsanalyse!$M15,H$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$37<=Sensitivitätsanalyse!$M15,I$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$37<=Sensitivitätsanalyse!$M15,J$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$37<=Sensitivitätsanalyse!$M15,K$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$37<=Sensitivitätsanalyse!$M15,L$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$37<=Sensitivitätsanalyse!$M15,M$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$37<=Sensitivitätsanalyse!$M15,N$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$37<=Sensitivitätsanalyse!$M15,O$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$37<=Sensitivitätsanalyse!$M15,P$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$37<=Sensitivitätsanalyse!$M15,Q$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$37<=Sensitivitätsanalyse!$M15,R$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$37<=Sensitivitätsanalyse!$M15,S$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$37<=Sensitivitätsanalyse!$M15,T$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$37<=Sensitivitätsanalyse!$M15,U$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$37<=Sensitivitätsanalyse!$M15,V$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$37<=Sensitivitätsanalyse!$M15,W$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$37<=Sensitivitätsanalyse!$M15,X$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$37<=Sensitivitätsanalyse!$M15,Y$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$37<=Sensitivitätsanalyse!$M15,Z$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$37<=Sensitivitätsanalyse!$M15,AA$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$37<=Sensitivitätsanalyse!$M15,AB$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$37<=Sensitivitätsanalyse!$M15,AC$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$37<=Sensitivitätsanalyse!$M15,AD$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$37<=Sensitivitätsanalyse!$M15,AE$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$37<=Sensitivitätsanalyse!$M15,AF$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$37<=Sensitivitätsanalyse!$M15,AG$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$37<=Sensitivitätsanalyse!$M15,AH$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$37<=Sensitivitätsanalyse!$M15,AI$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$37<=Sensitivitätsanalyse!$M15,AJ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$37<=Sensitivitätsanalyse!$M15,AK$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$37<=Sensitivitätsanalyse!$M15,AL$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$37<=Sensitivitätsanalyse!$M15,AM$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$37<=Sensitivitätsanalyse!$M15,AN$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$37<=Sensitivitätsanalyse!$M15,AO$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$37<=Sensitivitätsanalyse!$M15,AP$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$37<=Sensitivitätsanalyse!$M15,AQ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$37<=Sensitivitätsanalyse!$M15,AR$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$37<=Sensitivitätsanalyse!$M15,AS$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$37<=Sensitivitätsanalyse!$M15,AT$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$37<=Sensitivitätsanalyse!$M15,AU$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$37<=Sensitivitätsanalyse!$M15,AV$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$37<=Sensitivitätsanalyse!$M15,AW$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$37<=Sensitivitätsanalyse!$M15,AX$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$37<=Sensitivitätsanalyse!$M15,AY$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$37<=Sensitivitätsanalyse!$M15,AZ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$37<=Sensitivitätsanalyse!$M15,BA$4,0),0)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C40:BA40)*(1+kalkZ)","v":0},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$37<=Sensitivitätsanalyse!$M16,D$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$37<=Sensitivitätsanalyse!$M16,E$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$37<=Sensitivitätsanalyse!$M16,F$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$37<=Sensitivitätsanalyse!$M16,G$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$37<=Sensitivitätsanalyse!$M16,H$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$37<=Sensitivitätsanalyse!$M16,I$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$37<=Sensitivitätsanalyse!$M16,J$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$37<=Sensitivitätsanalyse!$M16,K$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$37<=Sensitivitätsanalyse!$M16,L$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$37<=Sensitivitätsanalyse!$M16,M$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$37<=Sensitivitätsanalyse!$M16,N$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$37<=Sensitivitätsanalyse!$M16,O$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$37<=Sensitivitätsanalyse!$M16,P$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$37<=Sensitivitätsanalyse!$M16,Q$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$37<=Sensitivitätsanalyse!$M16,R$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$37<=Sensitivitätsanalyse!$M16,S$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$37<=Sensitivitätsanalyse!$M16,T$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$37<=Sensitivitätsanalyse!$M16,U$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$37<=Sensitivitätsanalyse!$M16,V$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$37<=Sensitivitätsanalyse!$M16,W$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$37<=Sensitivitätsanalyse!$M16,X$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$37<=Sensitivitätsanalyse!$M16,Y$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$37<=Sensitivitätsanalyse!$M16,Z$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$37<=Sensitivitätsanalyse!$M16,AA$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$37<=Sensitivitätsanalyse!$M16,AB$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$37<=Sensitivitätsanalyse!$M16,AC$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$37<=Sensitivitätsanalyse!$M16,AD$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$37<=Sensitivitätsanalyse!$M16,AE$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$37<=Sensitivitätsanalyse!$M16,AF$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$37<=Sensitivitätsanalyse!$M16,AG$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$37<=Sensitivitätsanalyse!$M16,AH$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$37<=Sensitivitätsanalyse!$M16,AI$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$37<=Sensitivitätsanalyse!$M16,AJ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$37<=Sensitivitätsanalyse!$M16,AK$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$37<=Sensitivitätsanalyse!$M16,AL$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$37<=Sensitivitätsanalyse!$M16,AM$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$37<=Sensitivitätsanalyse!$M16,AN$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$37<=Sensitivitätsanalyse!$M16,AO$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$37<=Sensitivitätsanalyse!$M16,AP$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$37<=Sensitivitätsanalyse!$M16,AQ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$37<=Sensitivitätsanalyse!$M16,AR$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$37<=Sensitivitätsanalyse!$M16,AS$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$37<=Sensitivitätsanalyse!$M16,AT$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$37<=Sensitivitätsanalyse!$M16,AU$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$37<=Sensitivitätsanalyse!$M16,AV$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$37<=Sensitivitätsanalyse!$M16,AW$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$37<=Sensitivitätsanalyse!$M16,AX$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$37<=Sensitivitätsanalyse!$M16,AY$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$37<=Sensitivitätsanalyse!$M16,AZ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$37<=Sensitivitätsanalyse!$M16,BA$4,0),0)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C41:BA41)*(1+kalkZ)","v":0},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$37<=Sensitivitätsanalyse!$M17,D$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$37<=Sensitivitätsanalyse!$M17,E$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$37<=Sensitivitätsanalyse!$M17,F$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$37<=Sensitivitätsanalyse!$M17,G$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$37<=Sensitivitätsanalyse!$M17,H$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$37<=Sensitivitätsanalyse!$M17,I$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$37<=Sensitivitätsanalyse!$M17,J$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$37<=Sensitivitätsanalyse!$M17,K$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$37<=Sensitivitätsanalyse!$M17,L$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$37<=Sensitivitätsanalyse!$M17,M$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$37<=Sensitivitätsanalyse!$M17,N$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$37<=Sensitivitätsanalyse!$M17,O$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$37<=Sensitivitätsanalyse!$M17,P$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$37<=Sensitivitätsanalyse!$M17,Q$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$37<=Sensitivitätsanalyse!$M17,R$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$37<=Sensitivitätsanalyse!$M17,S$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$37<=Sensitivitätsanalyse!$M17,T$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$37<=Sensitivitätsanalyse!$M17,U$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$37<=Sensitivitätsanalyse!$M17,V$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$37<=Sensitivitätsanalyse!$M17,W$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$37<=Sensitivitätsanalyse!$M17,X$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$37<=Sensitivitätsanalyse!$M17,Y$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$37<=Sensitivitätsanalyse!$M17,Z$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$37<=Sensitivitätsanalyse!$M17,AA$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$37<=Sensitivitätsanalyse!$M17,AB$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$37<=Sensitivitätsanalyse!$M17,AC$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$37<=Sensitivitätsanalyse!$M17,AD$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$37<=Sensitivitätsanalyse!$M17,AE$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$37<=Sensitivitätsanalyse!$M17,AF$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$37<=Sensitivitätsanalyse!$M17,AG$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$37<=Sensitivitätsanalyse!$M17,AH$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$37<=Sensitivitätsanalyse!$M17,AI$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$37<=Sensitivitätsanalyse!$M17,AJ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$37<=Sensitivitätsanalyse!$M17,AK$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$37<=Sensitivitätsanalyse!$M17,AL$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$37<=Sensitivitätsanalyse!$M17,AM$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$37<=Sensitivitätsanalyse!$M17,AN$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$37<=Sensitivitätsanalyse!$M17,AO$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$37<=Sensitivitätsanalyse!$M17,AP$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$37<=Sensitivitätsanalyse!$M17,AQ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$37<=Sensitivitätsanalyse!$M17,AR$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$37<=Sensitivitätsanalyse!$M17,AS$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$37<=Sensitivitätsanalyse!$M17,AT$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$37<=Sensitivitätsanalyse!$M17,AU$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$37<=Sensitivitätsanalyse!$M17,AV$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$37<=Sensitivitätsanalyse!$M17,AW$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$37<=Sensitivitätsanalyse!$M17,AX$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$37<=Sensitivitätsanalyse!$M17,AY$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$37<=Sensitivitätsanalyse!$M17,AZ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$37<=Sensitivitätsanalyse!$M17,BA$4,0),0)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C42:BA42)*(1+kalkZ)","v":0},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$37<=Sensitivitätsanalyse!$M18,D$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$37<=Sensitivitätsanalyse!$M18,E$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$37<=Sensitivitätsanalyse!$M18,F$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$37<=Sensitivitätsanalyse!$M18,G$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$37<=Sensitivitätsanalyse!$M18,H$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$37<=Sensitivitätsanalyse!$M18,I$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$37<=Sensitivitätsanalyse!$M18,J$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$37<=Sensitivitätsanalyse!$M18,K$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$37<=Sensitivitätsanalyse!$M18,L$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$37<=Sensitivitätsanalyse!$M18,M$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$37<=Sensitivitätsanalyse!$M18,N$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$37<=Sensitivitätsanalyse!$M18,O$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$37<=Sensitivitätsanalyse!$M18,P$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$37<=Sensitivitätsanalyse!$M18,Q$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$37<=Sensitivitätsanalyse!$M18,R$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$37<=Sensitivitätsanalyse!$M18,S$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$37<=Sensitivitätsanalyse!$M18,T$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$37<=Sensitivitätsanalyse!$M18,U$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$37<=Sensitivitätsanalyse!$M18,V$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$37<=Sensitivitätsanalyse!$M18,W$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$37<=Sensitivitätsanalyse!$M18,X$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$37<=Sensitivitätsanalyse!$M18,Y$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$37<=Sensitivitätsanalyse!$M18,Z$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$37<=Sensitivitätsanalyse!$M18,AA$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$37<=Sensitivitätsanalyse!$M18,AB$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$37<=Sensitivitätsanalyse!$M18,AC$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$37<=Sensitivitätsanalyse!$M18,AD$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$37<=Sensitivitätsanalyse!$M18,AE$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$37<=Sensitivitätsanalyse!$M18,AF$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$37<=Sensitivitätsanalyse!$M18,AG$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$37<=Sensitivitätsanalyse!$M18,AH$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$37<=Sensitivitätsanalyse!$M18,AI$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$37<=Sensitivitätsanalyse!$M18,AJ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$37<=Sensitivitätsanalyse!$M18,AK$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$37<=Sensitivitätsanalyse!$M18,AL$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$37<=Sensitivitätsanalyse!$M18,AM$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$37<=Sensitivitätsanalyse!$M18,AN$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$37<=Sensitivitätsanalyse!$M18,AO$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$37<=Sensitivitätsanalyse!$M18,AP$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$37<=Sensitivitätsanalyse!$M18,AQ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$37<=Sensitivitätsanalyse!$M18,AR$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$37<=Sensitivitätsanalyse!$M18,AS$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$37<=Sensitivitätsanalyse!$M18,AT$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$37<=Sensitivitätsanalyse!$M18,AU$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$37<=Sensitivitätsanalyse!$M18,AV$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$37<=Sensitivitätsanalyse!$M18,AW$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$37<=Sensitivitätsanalyse!$M18,AX$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$37<=Sensitivitätsanalyse!$M18,AY$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$37<=Sensitivitätsanalyse!$M18,AZ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$37<=Sensitivitätsanalyse!$M18,BA$4,0),0)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C43:BA43)*(1+kalkZ)","v":0},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$37<=Sensitivitätsanalyse!$M19,D$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$37<=Sensitivitätsanalyse!$M19,E$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$37<=Sensitivitätsanalyse!$M19,F$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$37<=Sensitivitätsanalyse!$M19,G$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$37<=Sensitivitätsanalyse!$M19,H$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$37<=Sensitivitätsanalyse!$M19,I$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$37<=Sensitivitätsanalyse!$M19,J$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$37<=Sensitivitätsanalyse!$M19,K$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$37<=Sensitivitätsanalyse!$M19,L$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$37<=Sensitivitätsanalyse!$M19,M$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$37<=Sensitivitätsanalyse!$M19,N$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$37<=Sensitivitätsanalyse!$M19,O$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$37<=Sensitivitätsanalyse!$M19,P$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$37<=Sensitivitätsanalyse!$M19,Q$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$37<=Sensitivitätsanalyse!$M19,R$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$37<=Sensitivitätsanalyse!$M19,S$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$37<=Sensitivitätsanalyse!$M19,T$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$37<=Sensitivitätsanalyse!$M19,U$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$37<=Sensitivitätsanalyse!$M19,V$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$37<=Sensitivitätsanalyse!$M19,W$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$37<=Sensitivitätsanalyse!$M19,X$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$37<=Sensitivitätsanalyse!$M19,Y$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$37<=Sensitivitätsanalyse!$M19,Z$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$37<=Sensitivitätsanalyse!$M19,AA$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$37<=Sensitivitätsanalyse!$M19,AB$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$37<=Sensitivitätsanalyse!$M19,AC$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$37<=Sensitivitätsanalyse!$M19,AD$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$37<=Sensitivitätsanalyse!$M19,AE$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$37<=Sensitivitätsanalyse!$M19,AF$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$37<=Sensitivitätsanalyse!$M19,AG$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$37<=Sensitivitätsanalyse!$M19,AH$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$37<=Sensitivitätsanalyse!$M19,AI$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$37<=Sensitivitätsanalyse!$M19,AJ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$37<=Sensitivitätsanalyse!$M19,AK$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$37<=Sensitivitätsanalyse!$M19,AL$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$37<=Sensitivitätsanalyse!$M19,AM$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$37<=Sensitivitätsanalyse!$M19,AN$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$37<=Sensitivitätsanalyse!$M19,AO$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$37<=Sensitivitätsanalyse!$M19,AP$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$37<=Sensitivitätsanalyse!$M19,AQ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$37<=Sensitivitätsanalyse!$M19,AR$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$37<=Sensitivitätsanalyse!$M19,AS$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$37<=Sensitivitätsanalyse!$M19,AT$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$37<=Sensitivitätsanalyse!$M19,AU$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$37<=Sensitivitätsanalyse!$M19,AV$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$37<=Sensitivitätsanalyse!$M19,AW$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$37<=Sensitivitätsanalyse!$M19,AX$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$37<=Sensitivitätsanalyse!$M19,AY$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$37<=Sensitivitätsanalyse!$M19,AZ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$37<=Sensitivitätsanalyse!$M19,BA$4,0),0)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C44:BA44)*(1+kalkZ)","v":0},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$37<=Sensitivitätsanalyse!$M20,D$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$37<=Sensitivitätsanalyse!$M20,E$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$37<=Sensitivitätsanalyse!$M20,F$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$37<=Sensitivitätsanalyse!$M20,G$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$37<=Sensitivitätsanalyse!$M20,H$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$37<=Sensitivitätsanalyse!$M20,I$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$37<=Sensitivitätsanalyse!$M20,J$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$37<=Sensitivitätsanalyse!$M20,K$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$37<=Sensitivitätsanalyse!$M20,L$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$37<=Sensitivitätsanalyse!$M20,M$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$37<=Sensitivitätsanalyse!$M20,N$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$37<=Sensitivitätsanalyse!$M20,O$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$37<=Sensitivitätsanalyse!$M20,P$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$37<=Sensitivitätsanalyse!$M20,Q$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$37<=Sensitivitätsanalyse!$M20,R$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$37<=Sensitivitätsanalyse!$M20,S$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$37<=Sensitivitätsanalyse!$M20,T$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$37<=Sensitivitätsanalyse!$M20,U$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$37<=Sensitivitätsanalyse!$M20,V$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$37<=Sensitivitätsanalyse!$M20,W$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$37<=Sensitivitätsanalyse!$M20,X$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$37<=Sensitivitätsanalyse!$M20,Y$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$37<=Sensitivitätsanalyse!$M20,Z$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$37<=Sensitivitätsanalyse!$M20,AA$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$37<=Sensitivitätsanalyse!$M20,AB$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$37<=Sensitivitätsanalyse!$M20,AC$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$37<=Sensitivitätsanalyse!$M20,AD$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$37<=Sensitivitätsanalyse!$M20,AE$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$37<=Sensitivitätsanalyse!$M20,AF$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$37<=Sensitivitätsanalyse!$M20,AG$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$37<=Sensitivitätsanalyse!$M20,AH$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$37<=Sensitivitätsanalyse!$M20,AI$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$37<=Sensitivitätsanalyse!$M20,AJ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$37<=Sensitivitätsanalyse!$M20,AK$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$37<=Sensitivitätsanalyse!$M20,AL$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$37<=Sensitivitätsanalyse!$M20,AM$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$37<=Sensitivitätsanalyse!$M20,AN$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$37<=Sensitivitätsanalyse!$M20,AO$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$37<=Sensitivitätsanalyse!$M20,AP$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$37<=Sensitivitätsanalyse!$M20,AQ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$37<=Sensitivitätsanalyse!$M20,AR$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$37<=Sensitivitätsanalyse!$M20,AS$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$37<=Sensitivitätsanalyse!$M20,AT$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$37<=Sensitivitätsanalyse!$M20,AU$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$37<=Sensitivitätsanalyse!$M20,AV$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$37<=Sensitivitätsanalyse!$M20,AW$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$37<=Sensitivitätsanalyse!$M20,AX$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$37<=Sensitivitätsanalyse!$M20,AY$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$37<=Sensitivitätsanalyse!$M20,AZ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$37<=Sensitivitätsanalyse!$M20,BA$4,0),0)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C45:BA45)*(1+kalkZ)","v":0},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$37<=Sensitivitätsanalyse!$M21,D$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$37<=Sensitivitätsanalyse!$M21,E$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$37<=Sensitivitätsanalyse!$M21,F$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$37<=Sensitivitätsanalyse!$M21,G$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$37<=Sensitivitätsanalyse!$M21,H$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$37<=Sensitivitätsanalyse!$M21,I$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$37<=Sensitivitätsanalyse!$M21,J$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$37<=Sensitivitätsanalyse!$M21,K$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$37<=Sensitivitätsanalyse!$M21,L$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$37<=Sensitivitätsanalyse!$M21,M$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$37<=Sensitivitätsanalyse!$M21,N$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$37<=Sensitivitätsanalyse!$M21,O$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$37<=Sensitivitätsanalyse!$M21,P$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$37<=Sensitivitätsanalyse!$M21,Q$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$37<=Sensitivitätsanalyse!$M21,R$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$37<=Sensitivitätsanalyse!$M21,S$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$37<=Sensitivitätsanalyse!$M21,T$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$37<=Sensitivitätsanalyse!$M21,U$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$37<=Sensitivitätsanalyse!$M21,V$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$37<=Sensitivitätsanalyse!$M21,W$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$37<=Sensitivitätsanalyse!$M21,X$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$37<=Sensitivitätsanalyse!$M21,Y$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$37<=Sensitivitätsanalyse!$M21,Z$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$37<=Sensitivitätsanalyse!$M21,AA$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$37<=Sensitivitätsanalyse!$M21,AB$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$37<=Sensitivitätsanalyse!$M21,AC$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$37<=Sensitivitätsanalyse!$M21,AD$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$37<=Sensitivitätsanalyse!$M21,AE$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$37<=Sensitivitätsanalyse!$M21,AF$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$37<=Sensitivitätsanalyse!$M21,AG$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$37<=Sensitivitätsanalyse!$M21,AH$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$37<=Sensitivitätsanalyse!$M21,AI$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$37<=Sensitivitätsanalyse!$M21,AJ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$37<=Sensitivitätsanalyse!$M21,AK$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$37<=Sensitivitätsanalyse!$M21,AL$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$37<=Sensitivitätsanalyse!$M21,AM$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$37<=Sensitivitätsanalyse!$M21,AN$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$37<=Sensitivitätsanalyse!$M21,AO$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$37<=Sensitivitätsanalyse!$M21,AP$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$37<=Sensitivitätsanalyse!$M21,AQ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$37<=Sensitivitätsanalyse!$M21,AR$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$37<=Sensitivitätsanalyse!$M21,AS$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$37<=Sensitivitätsanalyse!$M21,AT$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$37<=Sensitivitätsanalyse!$M21,AU$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$37<=Sensitivitätsanalyse!$M21,AV$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$37<=Sensitivitätsanalyse!$M21,AW$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$37<=Sensitivitätsanalyse!$M21,AX$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$37<=Sensitivitätsanalyse!$M21,AY$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$37<=Sensitivitätsanalyse!$M21,AZ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$37<=Sensitivitätsanalyse!$M21,BA$4,0),0)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C46:BA46)*(1+kalkZ)","v":0},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$37<=Sensitivitätsanalyse!$M22,D$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$37<=Sensitivitätsanalyse!$M22,E$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$37<=Sensitivitätsanalyse!$M22,F$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$37<=Sensitivitätsanalyse!$M22,G$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$37<=Sensitivitätsanalyse!$M22,H$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$37<=Sensitivitätsanalyse!$M22,I$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$37<=Sensitivitätsanalyse!$M22,J$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$37<=Sensitivitätsanalyse!$M22,K$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$37<=Sensitivitätsanalyse!$M22,L$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$37<=Sensitivitätsanalyse!$M22,M$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$37<=Sensitivitätsanalyse!$M22,N$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$37<=Sensitivitätsanalyse!$M22,O$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$37<=Sensitivitätsanalyse!$M22,P$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$37<=Sensitivitätsanalyse!$M22,Q$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$37<=Sensitivitätsanalyse!$M22,R$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$37<=Sensitivitätsanalyse!$M22,S$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$37<=Sensitivitätsanalyse!$M22,T$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$37<=Sensitivitätsanalyse!$M22,U$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$37<=Sensitivitätsanalyse!$M22,V$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$37<=Sensitivitätsanalyse!$M22,W$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$37<=Sensitivitätsanalyse!$M22,X$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$37<=Sensitivitätsanalyse!$M22,Y$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$37<=Sensitivitätsanalyse!$M22,Z$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$37<=Sensitivitätsanalyse!$M22,AA$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$37<=Sensitivitätsanalyse!$M22,AB$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$37<=Sensitivitätsanalyse!$M22,AC$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$37<=Sensitivitätsanalyse!$M22,AD$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$37<=Sensitivitätsanalyse!$M22,AE$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$37<=Sensitivitätsanalyse!$M22,AF$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$37<=Sensitivitätsanalyse!$M22,AG$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$37<=Sensitivitätsanalyse!$M22,AH$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$37<=Sensitivitätsanalyse!$M22,AI$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$37<=Sensitivitätsanalyse!$M22,AJ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$37<=Sensitivitätsanalyse!$M22,AK$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$37<=Sensitivitätsanalyse!$M22,AL$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$37<=Sensitivitätsanalyse!$M22,AM$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$37<=Sensitivitätsanalyse!$M22,AN$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$37<=Sensitivitätsanalyse!$M22,AO$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$37<=Sensitivitätsanalyse!$M22,AP$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$37<=Sensitivitätsanalyse!$M22,AQ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$37<=Sensitivitätsanalyse!$M22,AR$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$37<=Sensitivitätsanalyse!$M22,AS$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$37<=Sensitivitätsanalyse!$M22,AT$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$37<=Sensitivitätsanalyse!$M22,AU$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$37<=Sensitivitätsanalyse!$M22,AV$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$37<=Sensitivitätsanalyse!$M22,AW$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$37<=Sensitivitätsanalyse!$M22,AX$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$37<=Sensitivitätsanalyse!$M22,AY$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$37<=Sensitivitätsanalyse!$M22,AZ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$37<=Sensitivitätsanalyse!$M22,BA$4,0),0)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C47:BA47)*(1+kalkZ)","v":0},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$37<=Sensitivitätsanalyse!$M23,D$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$37<=Sensitivitätsanalyse!$M23,E$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$37<=Sensitivitätsanalyse!$M23,F$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$37<=Sensitivitätsanalyse!$M23,G$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$37<=Sensitivitätsanalyse!$M23,H$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$37<=Sensitivitätsanalyse!$M23,I$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$37<=Sensitivitätsanalyse!$M23,J$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$37<=Sensitivitätsanalyse!$M23,K$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$37<=Sensitivitätsanalyse!$M23,L$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$37<=Sensitivitätsanalyse!$M23,M$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$37<=Sensitivitätsanalyse!$M23,N$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$37<=Sensitivitätsanalyse!$M23,O$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$37<=Sensitivitätsanalyse!$M23,P$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$37<=Sensitivitätsanalyse!$M23,Q$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$37<=Sensitivitätsanalyse!$M23,R$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$37<=Sensitivitätsanalyse!$M23,S$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$37<=Sensitivitätsanalyse!$M23,T$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$37<=Sensitivitätsanalyse!$M23,U$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$37<=Sensitivitätsanalyse!$M23,V$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$37<=Sensitivitätsanalyse!$M23,W$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$37<=Sensitivitätsanalyse!$M23,X$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$37<=Sensitivitätsanalyse!$M23,Y$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$37<=Sensitivitätsanalyse!$M23,Z$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$37<=Sensitivitätsanalyse!$M23,AA$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$37<=Sensitivitätsanalyse!$M23,AB$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$37<=Sensitivitätsanalyse!$M23,AC$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$37<=Sensitivitätsanalyse!$M23,AD$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$37<=Sensitivitätsanalyse!$M23,AE$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$37<=Sensitivitätsanalyse!$M23,AF$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$37<=Sensitivitätsanalyse!$M23,AG$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$37<=Sensitivitätsanalyse!$M23,AH$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$37<=Sensitivitätsanalyse!$M23,AI$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$37<=Sensitivitätsanalyse!$M23,AJ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$37<=Sensitivitätsanalyse!$M23,AK$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$37<=Sensitivitätsanalyse!$M23,AL$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$37<=Sensitivitätsanalyse!$M23,AM$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$37<=Sensitivitätsanalyse!$M23,AN$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$37<=Sensitivitätsanalyse!$M23,AO$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$37<=Sensitivitätsanalyse!$M23,AP$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$37<=Sensitivitätsanalyse!$M23,AQ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$37<=Sensitivitätsanalyse!$M23,AR$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$37<=Sensitivitätsanalyse!$M23,AS$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$37<=Sensitivitätsanalyse!$M23,AT$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$37<=Sensitivitätsanalyse!$M23,AU$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$37<=Sensitivitätsanalyse!$M23,AV$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$37<=Sensitivitätsanalyse!$M23,AW$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$37<=Sensitivitätsanalyse!$M23,AX$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$37<=Sensitivitätsanalyse!$M23,AY$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$37<=Sensitivitätsanalyse!$M23,AZ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$37<=Sensitivitätsanalyse!$M23,BA$4,0),0)","v":{"v":0,"d":"0 €"}}]
[null,{"$f":"NPV(kalkZ,Intern!C48:BA48)*(1+kalkZ)","v":0},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$37<=Sensitivitätsanalyse!$M24,D$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$37<=Sensitivitätsanalyse!$M24,E$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$37<=Sensitivitätsanalyse!$M24,F$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$37<=Sensitivitätsanalyse!$M24,G$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$37<=Sensitivitätsanalyse!$M24,H$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$37<=Sensitivitätsanalyse!$M24,I$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$37<=Sensitivitätsanalyse!$M24,J$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$37<=Sensitivitätsanalyse!$M24,K$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$37<=Sensitivitätsanalyse!$M24,L$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$37<=Sensitivitätsanalyse!$M24,M$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$37<=Sensitivitätsanalyse!$M24,N$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$37<=Sensitivitätsanalyse!$M24,O$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$37<=Sensitivitätsanalyse!$M24,P$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$37<=Sensitivitätsanalyse!$M24,Q$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$37<=Sensitivitätsanalyse!$M24,R$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$37<=Sensitivitätsanalyse!$M24,S$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$37<=Sensitivitätsanalyse!$M24,T$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$37<=Sensitivitätsanalyse!$M24,U$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$37<=Sensitivitätsanalyse!$M24,V$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$37<=Sensitivitätsanalyse!$M24,W$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$37<=Sensitivitätsanalyse!$M24,X$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$37<=Sensitivitätsanalyse!$M24,Y$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$37<=Sensitivitätsanalyse!$M24,Z$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$37<=Sensitivitätsanalyse!$M24,AA$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$37<=Sensitivitätsanalyse!$M24,AB$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$37<=Sensitivitätsanalyse!$M24,AC$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$37<=Sensitivitätsanalyse!$M24,AD$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$37<=Sensitivitätsanalyse!$M24,AE$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$37<=Sensitivitätsanalyse!$M24,AF$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$37<=Sensitivitätsanalyse!$M24,AG$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$37<=Sensitivitätsanalyse!$M24,AH$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$37<=Sensitivitätsanalyse!$M24,AI$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$37<=Sensitivitätsanalyse!$M24,AJ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$37<=Sensitivitätsanalyse!$M24,AK$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$37<=Sensitivitätsanalyse!$M24,AL$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$37<=Sensitivitätsanalyse!$M24,AM$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$37<=Sensitivitätsanalyse!$M24,AN$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$37<=Sensitivitätsanalyse!$M24,AO$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$37<=Sensitivitätsanalyse!$M24,AP$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$37<=Sensitivitätsanalyse!$M24,AQ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$37<=Sensitivitätsanalyse!$M24,AR$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$37<=Sensitivitätsanalyse!$M24,AS$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$37<=Sensitivitätsanalyse!$M24,AT$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$37<=Sensitivitätsanalyse!$M24,AU$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$37<=Sensitivitätsanalyse!$M24,AV$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$37<=Sensitivitätsanalyse!$M24,AW$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$37<=Sensitivitätsanalyse!$M24,AX$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$37<=Sensitivitätsanalyse!$M24,AY$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$37<=Sensitivitätsanalyse!$M24,AZ$4,0),0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$37<=Sensitivitätsanalyse!$M24,BA$4,0),0)","v":{"v":0,"d":"0 €"}}]
[]
[null,"i* bei Änderung Differenzinv."]
[null,"i*",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[0.4468153076171876,{"$f":"IFERROR(ROUND(IRR(C52:BA52,B53),4),0)","v":{"v":0,"d":"0.0%"}},{"$f":"C10","v":0},{"$f":"Berechnung!D$35+IF(D$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35+IF(E$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35+IF(F$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35+IF(G$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35+IF(H$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35+IF(I$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35+IF(J$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35+IF(K$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35+IF(L$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35+IF(M$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35+IF(N$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35+IF(O$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35+IF(P$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35+IF(Q$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35+IF(R$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35+IF(S$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35+IF(T$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35+IF(U$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35+IF(V$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35+IF(W$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35+IF(X$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35+IF(Y$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35+IF(Z$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35+IF(AA$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35+IF(AB$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35+IF(AC$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35+IF(AD$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35+IF(AE$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35+IF(AF$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35+IF(AG$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35+IF(AH$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35+IF(AI$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35+IF(AJ$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35+IF(AK$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35+IF(AL$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35+IF(AM$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35+IF(AN$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35+IF(AO$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35+IF(AP$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35+IF(AQ$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35+IF(AR$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35+IF(AS$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35+IF(AT$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35+IF(AU$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35+IF(AV$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35+IF(AW$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35+IF(AX$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35+IF(AY$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35+IF(AZ$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35+IF(BA$51=_ND1,(PV(KWZins23,_ND1,PMT(KWZins23,_ND2,RestWNDneu/(1+KWZins23)^_ND2))-RestWNDalt)*(1-DiffInfAend),0)","v":{"v":0,"d":"0 €"}}]
[0.40822473144531246,{"$f":"IFERROR(ROUND(IRR(C53:BA53,B54),4),0)","v":{"v":0,"d":"0.0%"}},{"$f":"C11","v":0},{"$f":"Berechnung!D$35+IF(D$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35+IF(E$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35+IF(F$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35+IF(G$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35+IF(H$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35+IF(I$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35+IF(J$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35+IF(K$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35+IF(L$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35+IF(M$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35+IF(N$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35+IF(O$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35+IF(P$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35+IF(Q$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35+IF(R$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35+IF(S$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35+IF(T$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35+IF(U$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35+IF(V$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35+IF(W$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35+IF(X$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35+IF(Y$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35+IF(Z$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35+IF(AA$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35+IF(AB$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35+IF(AC$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35+IF(AD$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35+IF(AE$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35+IF(AF$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35+IF(AG$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35+IF(AH$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35+IF(AI$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35+IF(AJ$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35+IF(AK$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35+IF(AL$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35+IF(AM$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35+IF(AN$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35+IF(AO$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35+IF(AP$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35+IF(AQ$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35+IF(AR$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35+IF(AS$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35+IF(AT$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35+IF(AU$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35+IF(AV$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35+IF(AW$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35+IF(AX$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35+IF(AY$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35+IF(AZ$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35+IF(BA$51=_ND1,(PV(KWZins24,_ND1,PMT(KWZins24,_ND2,RestWNDneu/(1+KWZins24)^_ND2))-RestWNDalt)*(1-0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}}]
[0.37463293457031244,{"$f":"IFERROR(ROUND(IRR(C54:BA54,B55),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35+IF(D$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35+IF(E$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35+IF(F$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35+IF(G$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35+IF(H$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35+IF(I$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35+IF(J$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35+IF(K$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35+IF(L$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35+IF(M$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35+IF(N$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35+IF(O$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35+IF(P$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35+IF(Q$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35+IF(R$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35+IF(S$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35+IF(T$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35+IF(U$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35+IF(V$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35+IF(W$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35+IF(X$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35+IF(Y$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35+IF(Z$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35+IF(AA$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35+IF(AB$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35+IF(AC$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35+IF(AD$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35+IF(AE$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35+IF(AF$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35+IF(AG$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35+IF(AH$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35+IF(AI$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35+IF(AJ$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35+IF(AK$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35+IF(AL$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35+IF(AM$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35+IF(AN$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35+IF(AO$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35+IF(AP$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35+IF(AQ$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35+IF(AR$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35+IF(AS$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35+IF(AT$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35+IF(AU$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35+IF(AV$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35+IF(AW$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35+IF(AX$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35+IF(AY$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35+IF(AZ$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35+IF(BA$51=_ND1,(PV(KWZins25,_ND1,PMT(KWZins25,_ND2,RestWNDneu/(1+KWZins25)^_ND2))-RestWNDalt)*(1-0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}}]
[0.344740234375,{"$f":"IFERROR(ROUND(IRR(C55:BA55,B56),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35+IF(D$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35+IF(E$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35+IF(F$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35+IF(G$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35+IF(H$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35+IF(I$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35+IF(J$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35+IF(K$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35+IF(L$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35+IF(M$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35+IF(N$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35+IF(O$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35+IF(P$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35+IF(Q$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35+IF(R$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35+IF(S$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35+IF(T$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35+IF(U$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35+IF(V$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35+IF(W$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35+IF(X$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35+IF(Y$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35+IF(Z$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35+IF(AA$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35+IF(AB$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35+IF(AC$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35+IF(AD$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35+IF(AE$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35+IF(AF$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35+IF(AG$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35+IF(AH$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35+IF(AI$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35+IF(AJ$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35+IF(AK$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35+IF(AL$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35+IF(AM$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35+IF(AN$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35+IF(AO$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35+IF(AP$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35+IF(AQ$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35+IF(AR$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35+IF(AS$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35+IF(AT$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35+IF(AU$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35+IF(AV$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35+IF(AW$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35+IF(AX$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35+IF(AY$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35+IF(AZ$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35+IF(BA$51=_ND1,(PV(KWZins26,_ND1,PMT(KWZins26,_ND2,RestWNDneu/(1+KWZins26)^_ND2))-RestWNDalt)*(1-0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}}]
[0.318146728515625,{"$f":"IFERROR(ROUND(IRR(C56:BA56,B57),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35+IF(D$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35+IF(E$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35+IF(F$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35+IF(G$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35+IF(H$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35+IF(I$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35+IF(J$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35+IF(K$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35+IF(L$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35+IF(M$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35+IF(N$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35+IF(O$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35+IF(P$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35+IF(Q$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35+IF(R$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35+IF(S$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35+IF(T$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35+IF(U$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35+IF(V$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35+IF(W$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35+IF(X$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35+IF(Y$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35+IF(Z$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35+IF(AA$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35+IF(AB$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35+IF(AC$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35+IF(AD$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35+IF(AE$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35+IF(AF$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35+IF(AG$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35+IF(AH$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35+IF(AI$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35+IF(AJ$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35+IF(AK$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35+IF(AL$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35+IF(AM$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35+IF(AN$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35+IF(AO$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35+IF(AP$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35+IF(AQ$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35+IF(AR$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35+IF(AS$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35+IF(AT$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35+IF(AU$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35+IF(AV$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35+IF(AW$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35+IF(AX$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35+IF(AY$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35+IF(AZ$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35+IF(BA$51=_ND1,(PV(KWZins27,_ND1,PMT(KWZins27,_ND2,RestWNDneu/(1+KWZins27)^_ND2))-RestWNDalt)*(1-0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}}]
[0.29400522460937495,{"$f":"IFERROR(ROUND(IRR(C57:BA57),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35+IF(D$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35+IF(E$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35+IF(F$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35+IF(G$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35+IF(H$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35+IF(I$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35+IF(J$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35+IF(K$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35+IF(L$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35+IF(M$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35+IF(N$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35+IF(O$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35+IF(P$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35+IF(Q$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35+IF(R$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35+IF(S$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35+IF(T$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35+IF(U$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35+IF(V$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35+IF(W$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35+IF(X$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35+IF(Y$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35+IF(Z$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35+IF(AA$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35+IF(AB$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35+IF(AC$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35+IF(AD$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35+IF(AE$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35+IF(AF$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35+IF(AG$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35+IF(AH$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35+IF(AI$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35+IF(AJ$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35+IF(AK$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35+IF(AL$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35+IF(AM$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35+IF(AN$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35+IF(AO$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35+IF(AP$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35+IF(AQ$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35+IF(AR$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35+IF(AS$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35+IF(AT$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35+IF(AU$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35+IF(AV$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35+IF(AW$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35+IF(AX$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35+IF(AY$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35+IF(AZ$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35+IF(BA$51=_ND1,PV(KWZins28,_ND1,PMT(KWZins28,_ND2,RestWNDneu/(1+KWZins28)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.272015966796875,{"$f":"IFERROR(ROUND(IRR(C58:BA58,B57),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35+IF(D$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35+IF(E$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35+IF(F$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35+IF(G$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35+IF(H$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35+IF(I$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35+IF(J$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35+IF(K$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35+IF(L$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35+IF(M$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35+IF(N$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35+IF(O$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35+IF(P$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35+IF(Q$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35+IF(R$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35+IF(S$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35+IF(T$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35+IF(U$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35+IF(V$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35+IF(W$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35+IF(X$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35+IF(Y$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35+IF(Z$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35+IF(AA$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35+IF(AB$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35+IF(AC$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35+IF(AD$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35+IF(AE$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35+IF(AF$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35+IF(AG$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35+IF(AH$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35+IF(AI$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35+IF(AJ$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35+IF(AK$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35+IF(AL$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35+IF(AM$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35+IF(AN$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35+IF(AO$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35+IF(AP$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35+IF(AQ$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35+IF(AR$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35+IF(AS$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35+IF(AT$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35+IF(AU$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35+IF(AV$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35+IF(AW$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35+IF(AX$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35+IF(AY$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35+IF(AZ$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35+IF(BA$51=_ND1,(PV(KWZins29,_ND1,PMT(KWZins29,_ND2,RestWNDneu/(1+KWZins29)^_ND2))-RestWNDalt)*(1+0.2*DiffInfAend),0)","v":{"v":0,"d":"0 €"}}]
[0.251825830078125,{"$f":"IFERROR(ROUND(IRR(C59:BA59,B58),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35+IF(D$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35+IF(E$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35+IF(F$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35+IF(G$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35+IF(H$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35+IF(I$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35+IF(J$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35+IF(K$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35+IF(L$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35+IF(M$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35+IF(N$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35+IF(O$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35+IF(P$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35+IF(Q$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35+IF(R$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35+IF(S$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35+IF(T$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35+IF(U$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35+IF(V$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35+IF(W$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35+IF(X$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35+IF(Y$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35+IF(Z$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35+IF(AA$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35+IF(AB$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35+IF(AC$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35+IF(AD$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35+IF(AE$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35+IF(AF$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35+IF(AG$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35+IF(AH$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35+IF(AI$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35+IF(AJ$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35+IF(AK$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35+IF(AL$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35+IF(AM$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35+IF(AN$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35+IF(AO$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35+IF(AP$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35+IF(AQ$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35+IF(AR$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35+IF(AS$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35+IF(AT$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35+IF(AU$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35+IF(AV$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35+IF(AW$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35+IF(AX$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35+IF(AY$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35+IF(AZ$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35+IF(BA$51=_ND1,(PV(KWZins30,_ND1,PMT(KWZins30,_ND2,RestWNDneu/(1+KWZins30)^_ND2))-RestWNDalt)*(1+0.4*DiffInfAend),0)","v":{"v":0,"d":"0 €"}}]
[0.23323491210937503,{"$f":"IFERROR(ROUND(IRR(C60:BA60,B59),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35+IF(D$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35+IF(E$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35+IF(F$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35+IF(G$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35+IF(H$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35+IF(I$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35+IF(J$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35+IF(K$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35+IF(L$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35+IF(M$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35+IF(N$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35+IF(O$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35+IF(P$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35+IF(Q$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35+IF(R$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35+IF(S$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35+IF(T$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35+IF(U$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35+IF(V$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35+IF(W$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35+IF(X$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35+IF(Y$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35+IF(Z$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35+IF(AA$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35+IF(AB$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35+IF(AC$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35+IF(AD$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35+IF(AE$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35+IF(AF$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35+IF(AG$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35+IF(AH$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35+IF(AI$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35+IF(AJ$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35+IF(AK$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35+IF(AL$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35+IF(AM$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35+IF(AN$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35+IF(AO$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35+IF(AP$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35+IF(AQ$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35+IF(AR$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35+IF(AS$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35+IF(AT$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35+IF(AU$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35+IF(AV$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35+IF(AW$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35+IF(AX$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35+IF(AY$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35+IF(AZ$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35+IF(BA$51=_ND1,(PV(KWZins31,_ND1,PMT(KWZins31,_ND2,RestWNDneu/(1+KWZins31)^_ND2))-RestWNDalt)*(1+0.6*DiffInfAend),0)","v":{"v":0,"d":"0 €"}}]
[0.21584340820312503,{"$f":"IFERROR(ROUND(IRR(C61:BA61,B60),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35+IF(D$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35+IF(E$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35+IF(F$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35+IF(G$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35+IF(H$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35+IF(I$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35+IF(J$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35+IF(K$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35+IF(L$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35+IF(M$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35+IF(N$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35+IF(O$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35+IF(P$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35+IF(Q$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35+IF(R$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35+IF(S$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35+IF(T$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35+IF(U$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35+IF(V$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35+IF(W$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35+IF(X$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35+IF(Y$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35+IF(Z$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35+IF(AA$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35+IF(AB$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35+IF(AC$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35+IF(AD$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35+IF(AE$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35+IF(AF$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35+IF(AG$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35+IF(AH$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35+IF(AI$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35+IF(AJ$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35+IF(AK$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35+IF(AL$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35+IF(AM$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35+IF(AN$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35+IF(AO$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35+IF(AP$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35+IF(AQ$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35+IF(AR$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35+IF(AS$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35+IF(AT$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35+IF(AU$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35+IF(AV$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35+IF(AW$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35+IF(AX$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35+IF(AY$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35+IF(AZ$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35+IF(BA$51=_ND1,(PV(KWZins32,_ND1,PMT(KWZins32,_ND2,RestWNDneu/(1+KWZins32)^_ND2))-RestWNDalt)*(1+0.8*DiffInfAend),0)","v":{"v":0,"d":"0 €"}}]
[0.19960263671875,{"$f":"IFERROR(ROUND(IRR(C62:BA62,B61),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35+IF(D$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35+IF(E$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35+IF(F$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35+IF(G$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35+IF(H$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35+IF(I$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35+IF(J$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35+IF(K$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35+IF(L$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35+IF(M$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35+IF(N$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35+IF(O$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35+IF(P$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35+IF(Q$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35+IF(R$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35+IF(S$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35+IF(T$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35+IF(U$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35+IF(V$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35+IF(W$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35+IF(X$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35+IF(Y$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35+IF(Z$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35+IF(AA$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35+IF(AB$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35+IF(AC$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35+IF(AD$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35+IF(AE$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35+IF(AF$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35+IF(AG$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35+IF(AH$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35+IF(AI$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35+IF(AJ$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35+IF(AK$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35+IF(AL$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35+IF(AM$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35+IF(AN$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35+IF(AO$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35+IF(AP$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35+IF(AQ$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35+IF(AR$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35+IF(AS$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35+IF(AT$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35+IF(AU$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35+IF(AV$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35+IF(AW$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35+IF(AX$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35+IF(AY$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35+IF(AZ$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35+IF(BA$51=_ND1,(PV(KWZins33,_ND1,PMT(KWZins33,_ND2,RestWNDneu/(1+KWZins33)^_ND2))-RestWNDalt)*(1+DiffInfAend),0)","v":{"v":0,"d":"0 €"}}]
[]
[null,"i* bei Änderung jährl. Kosten und Erträge"]
[null,"i*",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[0.1677337890625,{"$f":"IFERROR(ROUND(IRR(C66:BA66,B67),4),0)","v":{"v":0,"d":"0.0%"}},{"$f":"$C$15","v":0},{"$f":"Berechnung!D$35*(1-KEAend)+IF(D$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1-KEAend)+IF(E$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1-KEAend)+IF(F$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1-KEAend)+IF(G$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1-KEAend)+IF(H$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1-KEAend)+IF(I$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1-KEAend)+IF(J$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1-KEAend)+IF(K$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1-KEAend)+IF(L$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1-KEAend)+IF(M$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1-KEAend)+IF(N$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1-KEAend)+IF(O$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1-KEAend)+IF(P$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1-KEAend)+IF(Q$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1-KEAend)+IF(R$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1-KEAend)+IF(S$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1-KEAend)+IF(T$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1-KEAend)+IF(U$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1-KEAend)+IF(V$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1-KEAend)+IF(W$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1-KEAend)+IF(X$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1-KEAend)+IF(Y$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1-KEAend)+IF(Z$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1-KEAend)+IF(AA$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1-KEAend)+IF(AB$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1-KEAend)+IF(AC$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1-KEAend)+IF(AD$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1-KEAend)+IF(AE$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1-KEAend)+IF(AF$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1-KEAend)+IF(AG$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1-KEAend)+IF(AH$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1-KEAend)+IF(AI$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1-KEAend)+IF(AJ$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1-KEAend)+IF(AK$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1-KEAend)+IF(AL$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1-KEAend)+IF(AM$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1-KEAend)+IF(AN$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1-KEAend)+IF(AO$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1-KEAend)+IF(AP$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1-KEAend)+IF(AQ$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1-KEAend)+IF(AR$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1-KEAend)+IF(AS$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1-KEAend)+IF(AT$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1-KEAend)+IF(AU$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1-KEAend)+IF(AV$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1-KEAend)+IF(AW$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1-KEAend)+IF(AX$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1-KEAend)+IF(AY$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1-KEAend)+IF(AZ$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1-KEAend)+IF(BA$65=_ND1,PV(KWZins1,_ND1,PMT(KWZins1,_ND2,RestWNDneu/(1+KWZins1)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.19540673828125,{"$f":"IFERROR(ROUND(IRR(C67:BA67,B68),4),0)","v":{"v":0,"d":"0.0%"}},{"$f":"$C$15","v":0},{"$f":"Berechnung!D$35*(1-0.8*KEAend)+IF(D$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1-0.8*KEAend)+IF(E$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1-0.8*KEAend)+IF(F$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1-0.8*KEAend)+IF(G$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1-0.8*KEAend)+IF(H$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1-0.8*KEAend)+IF(I$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1-0.8*KEAend)+IF(J$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1-0.8*KEAend)+IF(K$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1-0.8*KEAend)+IF(L$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1-0.8*KEAend)+IF(M$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1-0.8*KEAend)+IF(N$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1-0.8*KEAend)+IF(O$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1-0.8*KEAend)+IF(P$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1-0.8*KEAend)+IF(Q$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1-0.8*KEAend)+IF(R$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1-0.8*KEAend)+IF(S$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1-0.8*KEAend)+IF(T$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1-0.8*KEAend)+IF(U$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1-0.8*KEAend)+IF(V$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1-0.8*KEAend)+IF(W$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1-0.8*KEAend)+IF(X$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1-0.8*KEAend)+IF(Y$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1-0.8*KEAend)+IF(Z$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1-0.8*KEAend)+IF(AA$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1-0.8*KEAend)+IF(AB$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1-0.8*KEAend)+IF(AC$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1-0.8*KEAend)+IF(AD$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1-0.8*KEAend)+IF(AE$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1-0.8*KEAend)+IF(AF$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1-0.8*KEAend)+IF(AG$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1-0.8*KEAend)+IF(AH$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1-0.8*KEAend)+IF(AI$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1-0.8*KEAend)+IF(AJ$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1-0.8*KEAend)+IF(AK$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1-0.8*KEAend)+IF(AL$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1-0.8*KEAend)+IF(AM$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1-0.8*KEAend)+IF(AN$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1-0.8*KEAend)+IF(AO$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1-0.8*KEAend)+IF(AP$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1-0.8*KEAend)+IF(AQ$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1-0.8*KEAend)+IF(AR$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1-0.8*KEAend)+IF(AS$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1-0.8*KEAend)+IF(AT$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1-0.8*KEAend)+IF(AU$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1-0.8*KEAend)+IF(AV$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1-0.8*KEAend)+IF(AW$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1-0.8*KEAend)+IF(AX$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1-0.8*KEAend)+IF(AY$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1-0.8*KEAend)+IF(AZ$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1-0.8*KEAend)+IF(BA$65=_ND1,PV(KWZins2,_ND1,PMT(KWZins2,_ND2,RestWNDneu/(1+KWZins2)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.221640576171875,{"$f":"IFERROR(ROUND(IRR(C68:BA68,B69),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35*(1-0.6*KEAend)+IF(D$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1-0.6*KEAend)+IF(E$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1-0.6*KEAend)+IF(F$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1-0.6*KEAend)+IF(G$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1-0.6*KEAend)+IF(H$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1-0.6*KEAend)+IF(I$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1-0.6*KEAend)+IF(J$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1-0.6*KEAend)+IF(K$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1-0.6*KEAend)+IF(L$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1-0.6*KEAend)+IF(M$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1-0.6*KEAend)+IF(N$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1-0.6*KEAend)+IF(O$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1-0.6*KEAend)+IF(P$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1-0.6*KEAend)+IF(Q$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1-0.6*KEAend)+IF(R$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1-0.6*KEAend)+IF(S$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1-0.6*KEAend)+IF(T$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1-0.6*KEAend)+IF(U$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1-0.6*KEAend)+IF(V$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1-0.6*KEAend)+IF(W$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1-0.6*KEAend)+IF(X$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1-0.6*KEAend)+IF(Y$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1-0.6*KEAend)+IF(Z$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1-0.6*KEAend)+IF(AA$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1-0.6*KEAend)+IF(AB$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1-0.6*KEAend)+IF(AC$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1-0.6*KEAend)+IF(AD$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1-0.6*KEAend)+IF(AE$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1-0.6*KEAend)+IF(AF$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1-0.6*KEAend)+IF(AG$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1-0.6*KEAend)+IF(AH$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1-0.6*KEAend)+IF(AI$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1-0.6*KEAend)+IF(AJ$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1-0.6*KEAend)+IF(AK$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1-0.6*KEAend)+IF(AL$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1-0.6*KEAend)+IF(AM$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1-0.6*KEAend)+IF(AN$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1-0.6*KEAend)+IF(AO$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1-0.6*KEAend)+IF(AP$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1-0.6*KEAend)+IF(AQ$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1-0.6*KEAend)+IF(AR$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1-0.6*KEAend)+IF(AS$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1-0.6*KEAend)+IF(AT$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1-0.6*KEAend)+IF(AU$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1-0.6*KEAend)+IF(AV$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1-0.6*KEAend)+IF(AW$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1-0.6*KEAend)+IF(AX$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1-0.6*KEAend)+IF(AY$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1-0.6*KEAend)+IF(AZ$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1-0.6*KEAend)+IF(BA$65=_ND1,PV(KWZins3,_ND1,PMT(KWZins3,_ND2,RestWNDneu/(1+KWZins3)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.24662836914062503,{"$f":"IFERROR(ROUND(IRR(C69:BA69,B70),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35*(1-0.4*KEAend)+IF(D$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1-0.4*KEAend)+IF(E$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1-0.4*KEAend)+IF(F$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1-0.4*KEAend)+IF(G$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1-0.4*KEAend)+IF(H$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1-0.4*KEAend)+IF(I$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1-0.4*KEAend)+IF(J$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1-0.4*KEAend)+IF(K$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1-0.4*KEAend)+IF(L$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1-0.4*KEAend)+IF(M$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1-0.4*KEAend)+IF(N$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1-0.4*KEAend)+IF(O$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1-0.4*KEAend)+IF(P$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1-0.4*KEAend)+IF(Q$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1-0.4*KEAend)+IF(R$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1-0.4*KEAend)+IF(S$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1-0.4*KEAend)+IF(T$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1-0.4*KEAend)+IF(U$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1-0.4*KEAend)+IF(V$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1-0.4*KEAend)+IF(W$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1-0.4*KEAend)+IF(X$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1-0.4*KEAend)+IF(Y$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1-0.4*KEAend)+IF(Z$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1-0.4*KEAend)+IF(AA$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1-0.4*KEAend)+IF(AB$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1-0.4*KEAend)+IF(AC$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1-0.4*KEAend)+IF(AD$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1-0.4*KEAend)+IF(AE$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1-0.4*KEAend)+IF(AF$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1-0.4*KEAend)+IF(AG$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1-0.4*KEAend)+IF(AH$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1-0.4*KEAend)+IF(AI$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1-0.4*KEAend)+IF(AJ$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1-0.4*KEAend)+IF(AK$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1-0.4*KEAend)+IF(AL$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1-0.4*KEAend)+IF(AM$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1-0.4*KEAend)+IF(AN$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1-0.4*KEAend)+IF(AO$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1-0.4*KEAend)+IF(AP$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1-0.4*KEAend)+IF(AQ$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1-0.4*KEAend)+IF(AR$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1-0.4*KEAend)+IF(AS$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1-0.4*KEAend)+IF(AT$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1-0.4*KEAend)+IF(AU$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1-0.4*KEAend)+IF(AV$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1-0.4*KEAend)+IF(AW$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1-0.4*KEAend)+IF(AX$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1-0.4*KEAend)+IF(AY$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1-0.4*KEAend)+IF(AZ$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1-0.4*KEAend)+IF(BA$65=_ND1,PV(KWZins4,_ND1,PMT(KWZins4,_ND2,RestWNDneu/(1+KWZins4)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.2707166015625,{"$f":"IFERROR(ROUND(IRR(C70:BA70,B71),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35*(1-0.2*KEAend)+IF(D$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1-0.2*KEAend)+IF(E$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1-0.2*KEAend)+IF(F$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1-0.2*KEAend)+IF(G$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1-0.2*KEAend)+IF(H$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1-0.2*KEAend)+IF(I$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1-0.2*KEAend)+IF(J$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1-0.2*KEAend)+IF(K$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1-0.2*KEAend)+IF(L$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1-0.2*KEAend)+IF(M$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1-0.2*KEAend)+IF(N$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1-0.2*KEAend)+IF(O$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1-0.2*KEAend)+IF(P$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1-0.2*KEAend)+IF(Q$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1-0.2*KEAend)+IF(R$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1-0.2*KEAend)+IF(S$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1-0.2*KEAend)+IF(T$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1-0.2*KEAend)+IF(U$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1-0.2*KEAend)+IF(V$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1-0.2*KEAend)+IF(W$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1-0.2*KEAend)+IF(X$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1-0.2*KEAend)+IF(Y$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1-0.2*KEAend)+IF(Z$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1-0.2*KEAend)+IF(AA$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1-0.2*KEAend)+IF(AB$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1-0.2*KEAend)+IF(AC$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1-0.2*KEAend)+IF(AD$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1-0.2*KEAend)+IF(AE$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1-0.2*KEAend)+IF(AF$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1-0.2*KEAend)+IF(AG$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1-0.2*KEAend)+IF(AH$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1-0.2*KEAend)+IF(AI$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1-0.2*KEAend)+IF(AJ$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1-0.2*KEAend)+IF(AK$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1-0.2*KEAend)+IF(AL$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1-0.2*KEAend)+IF(AM$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1-0.2*KEAend)+IF(AN$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1-0.2*KEAend)+IF(AO$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1-0.2*KEAend)+IF(AP$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1-0.2*KEAend)+IF(AQ$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1-0.2*KEAend)+IF(AR$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1-0.2*KEAend)+IF(AS$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1-0.2*KEAend)+IF(AT$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1-0.2*KEAend)+IF(AU$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1-0.2*KEAend)+IF(AV$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1-0.2*KEAend)+IF(AW$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1-0.2*KEAend)+IF(AX$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1-0.2*KEAend)+IF(AY$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1-0.2*KEAend)+IF(AZ$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1-0.2*KEAend)+IF(BA$65=_ND1,PV(KWZins5,_ND1,PMT(KWZins5,_ND2,RestWNDneu/(1+KWZins5)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.29400522460937495,{"$f":"IFERROR(ROUND(IRR(C71:BA71),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35+IF(D$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35+IF(E$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35+IF(F$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35+IF(G$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35+IF(H$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35+IF(I$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35+IF(J$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35+IF(K$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35+IF(L$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35+IF(M$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35+IF(N$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35+IF(O$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35+IF(P$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35+IF(Q$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35+IF(R$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35+IF(S$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35+IF(T$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35+IF(U$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35+IF(V$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35+IF(W$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35+IF(X$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35+IF(Y$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35+IF(Z$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35+IF(AA$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35+IF(AB$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35+IF(AC$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35+IF(AD$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35+IF(AE$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35+IF(AF$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35+IF(AG$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35+IF(AH$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35+IF(AI$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35+IF(AJ$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35+IF(AK$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35+IF(AL$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35+IF(AM$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35+IF(AN$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35+IF(AO$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35+IF(AP$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35+IF(AQ$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35+IF(AR$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35+IF(AS$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35+IF(AT$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35+IF(AU$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35+IF(AV$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35+IF(AW$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35+IF(AX$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35+IF(AY$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35+IF(AZ$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35+IF(BA$65=_ND1,PV(KWZins6,_ND1,PMT(KWZins6,_ND2,RestWNDneu/(1+KWZins6)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.3166470947265625,{"$f":"IFERROR(ROUND(IRR(C72:BA72,B71),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35*(1+0.2*KEAend)+IF(D$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1+0.2*KEAend)+IF(E$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1+0.2*KEAend)+IF(F$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1+0.2*KEAend)+IF(G$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1+0.2*KEAend)+IF(H$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1+0.2*KEAend)+IF(I$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1+0.2*KEAend)+IF(J$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1+0.2*KEAend)+IF(K$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1+0.2*KEAend)+IF(L$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1+0.2*KEAend)+IF(M$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1+0.2*KEAend)+IF(N$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1+0.2*KEAend)+IF(O$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1+0.2*KEAend)+IF(P$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1+0.2*KEAend)+IF(Q$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1+0.2*KEAend)+IF(R$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1+0.2*KEAend)+IF(S$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1+0.2*KEAend)+IF(T$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1+0.2*KEAend)+IF(U$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1+0.2*KEAend)+IF(V$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1+0.2*KEAend)+IF(W$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1+0.2*KEAend)+IF(X$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1+0.2*KEAend)+IF(Y$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1+0.2*KEAend)+IF(Z$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1+0.2*KEAend)+IF(AA$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1+0.2*KEAend)+IF(AB$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1+0.2*KEAend)+IF(AC$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1+0.2*KEAend)+IF(AD$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1+0.2*KEAend)+IF(AE$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1+0.2*KEAend)+IF(AF$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1+0.2*KEAend)+IF(AG$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1+0.2*KEAend)+IF(AH$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1+0.2*KEAend)+IF(AI$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1+0.2*KEAend)+IF(AJ$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1+0.2*KEAend)+IF(AK$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1+0.2*KEAend)+IF(AL$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1+0.2*KEAend)+IF(AM$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1+0.2*KEAend)+IF(AN$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1+0.2*KEAend)+IF(AO$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1+0.2*KEAend)+IF(AP$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1+0.2*KEAend)+IF(AQ$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1+0.2*KEAend)+IF(AR$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1+0.2*KEAend)+IF(AS$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1+0.2*KEAend)+IF(AT$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1+0.2*KEAend)+IF(AU$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1+0.2*KEAend)+IF(AV$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1+0.2*KEAend)+IF(AW$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1+0.2*KEAend)+IF(AX$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1+0.2*KEAend)+IF(AY$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1+0.2*KEAend)+IF(AZ$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1+0.2*KEAend)+IF(BA$65=_ND1,PV(KWZins7,_ND1,PMT(KWZins7,_ND2,RestWNDneu/(1+KWZins7)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.33884167480468746,{"$f":"IFERROR(ROUND(IRR(C73:BA73,B72),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35*(1+0.4*KEAend)+IF(D$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1+0.4*KEAend)+IF(E$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1+0.4*KEAend)+IF(F$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1+0.4*KEAend)+IF(G$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1+0.4*KEAend)+IF(H$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1+0.4*KEAend)+IF(I$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1+0.4*KEAend)+IF(J$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1+0.4*KEAend)+IF(K$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1+0.4*KEAend)+IF(L$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1+0.4*KEAend)+IF(M$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1+0.4*KEAend)+IF(N$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1+0.4*KEAend)+IF(O$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1+0.4*KEAend)+IF(P$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1+0.4*KEAend)+IF(Q$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1+0.4*KEAend)+IF(R$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1+0.4*KEAend)+IF(S$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1+0.4*KEAend)+IF(T$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1+0.4*KEAend)+IF(U$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1+0.4*KEAend)+IF(V$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1+0.4*KEAend)+IF(W$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1+0.4*KEAend)+IF(X$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1+0.4*KEAend)+IF(Y$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1+0.4*KEAend)+IF(Z$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1+0.4*KEAend)+IF(AA$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1+0.4*KEAend)+IF(AB$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1+0.4*KEAend)+IF(AC$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1+0.4*KEAend)+IF(AD$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1+0.4*KEAend)+IF(AE$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1+0.4*KEAend)+IF(AF$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1+0.4*KEAend)+IF(AG$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1+0.4*KEAend)+IF(AH$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1+0.4*KEAend)+IF(AI$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1+0.4*KEAend)+IF(AJ$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1+0.4*KEAend)+IF(AK$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1+0.4*KEAend)+IF(AL$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1+0.4*KEAend)+IF(AM$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1+0.4*KEAend)+IF(AN$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1+0.4*KEAend)+IF(AO$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1+0.4*KEAend)+IF(AP$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1+0.4*KEAend)+IF(AQ$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1+0.4*KEAend)+IF(AR$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1+0.4*KEAend)+IF(AS$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1+0.4*KEAend)+IF(AT$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1+0.4*KEAend)+IF(AU$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1+0.4*KEAend)+IF(AV$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1+0.4*KEAend)+IF(AW$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1+0.4*KEAend)+IF(AX$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1+0.4*KEAend)+IF(AY$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1+0.4*KEAend)+IF(AZ$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1+0.4*KEAend)+IF(BA$65=_ND1,PV(KWZins8,_ND1,PMT(KWZins8,_ND2,RestWNDneu/(1+KWZins8)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.360536376953125,{"$f":"IFERROR(ROUND(IRR(C74:BA74,B73),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35*(1+0.6*KEAend)+IF(D$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1+0.6*KEAend)+IF(E$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1+0.6*KEAend)+IF(F$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1+0.6*KEAend)+IF(G$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1+0.6*KEAend)+IF(H$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1+0.6*KEAend)+IF(I$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1+0.6*KEAend)+IF(J$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1+0.6*KEAend)+IF(K$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1+0.6*KEAend)+IF(L$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1+0.6*KEAend)+IF(M$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1+0.6*KEAend)+IF(N$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1+0.6*KEAend)+IF(O$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1+0.6*KEAend)+IF(P$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1+0.6*KEAend)+IF(Q$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1+0.6*KEAend)+IF(R$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1+0.6*KEAend)+IF(S$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1+0.6*KEAend)+IF(T$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1+0.6*KEAend)+IF(U$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1+0.6*KEAend)+IF(V$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1+0.6*KEAend)+IF(W$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1+0.6*KEAend)+IF(X$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1+0.6*KEAend)+IF(Y$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1+0.6*KEAend)+IF(Z$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1+0.6*KEAend)+IF(AA$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1+0.6*KEAend)+IF(AB$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1+0.6*KEAend)+IF(AC$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1+0.6*KEAend)+IF(AD$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1+0.6*KEAend)+IF(AE$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1+0.6*KEAend)+IF(AF$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1+0.6*KEAend)+IF(AG$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1+0.6*KEAend)+IF(AH$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1+0.6*KEAend)+IF(AI$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1+0.6*KEAend)+IF(AJ$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1+0.6*KEAend)+IF(AK$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1+0.6*KEAend)+IF(AL$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1+0.6*KEAend)+IF(AM$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1+0.6*KEAend)+IF(AN$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1+0.6*KEAend)+IF(AO$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1+0.6*KEAend)+IF(AP$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1+0.6*KEAend)+IF(AQ$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1+0.6*KEAend)+IF(AR$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1+0.6*KEAend)+IF(AS$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1+0.6*KEAend)+IF(AT$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1+0.6*KEAend)+IF(AU$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1+0.6*KEAend)+IF(AV$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1+0.6*KEAend)+IF(AW$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1+0.6*KEAend)+IF(AX$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1+0.6*KEAend)+IF(AY$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1+0.6*KEAend)+IF(AZ$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1+0.6*KEAend)+IF(BA$65=_ND1,PV(KWZins9,_ND1,PMT(KWZins9,_ND2,RestWNDneu/(1+KWZins9)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.38183117675781253,{"$f":"IFERROR(ROUND(IRR(C75:BA75,B74),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35*(1+0.8*KEAend)+IF(D$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1+0.8*KEAend)+IF(E$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1+0.8*KEAend)+IF(F$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1+0.8*KEAend)+IF(G$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1+0.8*KEAend)+IF(H$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1+0.8*KEAend)+IF(I$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1+0.8*KEAend)+IF(J$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1+0.8*KEAend)+IF(K$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1+0.8*KEAend)+IF(L$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1+0.8*KEAend)+IF(M$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1+0.8*KEAend)+IF(N$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1+0.8*KEAend)+IF(O$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1+0.8*KEAend)+IF(P$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1+0.8*KEAend)+IF(Q$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1+0.8*KEAend)+IF(R$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1+0.8*KEAend)+IF(S$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1+0.8*KEAend)+IF(T$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1+0.8*KEAend)+IF(U$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1+0.8*KEAend)+IF(V$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1+0.8*KEAend)+IF(W$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1+0.8*KEAend)+IF(X$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1+0.8*KEAend)+IF(Y$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1+0.8*KEAend)+IF(Z$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1+0.8*KEAend)+IF(AA$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1+0.8*KEAend)+IF(AB$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1+0.8*KEAend)+IF(AC$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1+0.8*KEAend)+IF(AD$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1+0.8*KEAend)+IF(AE$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1+0.8*KEAend)+IF(AF$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1+0.8*KEAend)+IF(AG$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1+0.8*KEAend)+IF(AH$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1+0.8*KEAend)+IF(AI$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1+0.8*KEAend)+IF(AJ$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1+0.8*KEAend)+IF(AK$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1+0.8*KEAend)+IF(AL$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1+0.8*KEAend)+IF(AM$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1+0.8*KEAend)+IF(AN$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1+0.8*KEAend)+IF(AO$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1+0.8*KEAend)+IF(AP$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1+0.8*KEAend)+IF(AQ$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1+0.8*KEAend)+IF(AR$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1+0.8*KEAend)+IF(AS$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1+0.8*KEAend)+IF(AT$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1+0.8*KEAend)+IF(AU$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1+0.8*KEAend)+IF(AV$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1+0.8*KEAend)+IF(AW$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1+0.8*KEAend)+IF(AX$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1+0.8*KEAend)+IF(AY$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1+0.8*KEAend)+IF(AZ$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1+0.8*KEAend)+IF(BA$65=_ND1,PV(KWZins10,_ND1,PMT(KWZins10,_ND2,RestWNDneu/(1+KWZins10)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.4028260498046875,{"$f":"IFERROR(ROUND(IRR(C76:BA76,B75),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"Berechnung!D$35*(1+KEAend)+IF(D$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!E$35*(1+KEAend)+IF(E$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!F$35*(1+KEAend)+IF(F$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!G$35*(1+KEAend)+IF(G$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!H$35*(1+KEAend)+IF(H$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!I$35*(1+KEAend)+IF(I$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!J$35*(1+KEAend)+IF(J$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!K$35*(1+KEAend)+IF(K$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!L$35*(1+KEAend)+IF(L$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!M$35*(1+KEAend)+IF(M$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!N$35*(1+KEAend)+IF(N$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!O$35*(1+KEAend)+IF(O$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!P$35*(1+KEAend)+IF(P$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Q$35*(1+KEAend)+IF(Q$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!R$35*(1+KEAend)+IF(R$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!S$35*(1+KEAend)+IF(S$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!T$35*(1+KEAend)+IF(T$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!U$35*(1+KEAend)+IF(U$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!V$35*(1+KEAend)+IF(V$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!W$35*(1+KEAend)+IF(W$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!X$35*(1+KEAend)+IF(X$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Y$35*(1+KEAend)+IF(Y$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!Z$35*(1+KEAend)+IF(Z$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AA$35*(1+KEAend)+IF(AA$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AB$35*(1+KEAend)+IF(AB$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AC$35*(1+KEAend)+IF(AC$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AD$35*(1+KEAend)+IF(AD$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AE$35*(1+KEAend)+IF(AE$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AF$35*(1+KEAend)+IF(AF$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AG$35*(1+KEAend)+IF(AG$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AH$35*(1+KEAend)+IF(AH$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AI$35*(1+KEAend)+IF(AI$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AJ$35*(1+KEAend)+IF(AJ$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AK$35*(1+KEAend)+IF(AK$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AL$35*(1+KEAend)+IF(AL$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AM$35*(1+KEAend)+IF(AM$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AN$35*(1+KEAend)+IF(AN$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AO$35*(1+KEAend)+IF(AO$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AP$35*(1+KEAend)+IF(AP$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AQ$35*(1+KEAend)+IF(AQ$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AR$35*(1+KEAend)+IF(AR$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AS$35*(1+KEAend)+IF(AS$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AT$35*(1+KEAend)+IF(AT$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AU$35*(1+KEAend)+IF(AU$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AV$35*(1+KEAend)+IF(AV$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AW$35*(1+KEAend)+IF(AW$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AX$35*(1+KEAend)+IF(AX$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AY$35*(1+KEAend)+IF(AY$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!AZ$35*(1+KEAend)+IF(AZ$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"Berechnung!BA$35*(1+KEAend)+IF(BA$65=_ND1,PV(KWZins11,_ND1,PMT(KWZins11,_ND2,RestWNDneu/(1+KWZins11)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[]
[null,"i* bei Änderung ND"]
[null,"i*",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[0.050097656250000004,{"$f":"IFERROR(ROUND(IRR(C80:BA80),4),0)","v":{"v":0,"d":"0.0%"}},{"$f":"$C$15","v":0},{"$f":"IF(Eingabepruefung=\"\",IF(D$79<=Sensitivitätsanalyse!$M27,D$4,0),0)+IF(D$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$79<=Sensitivitätsanalyse!$M27,E$4,0),0)+IF(E$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$79<=Sensitivitätsanalyse!$M27,F$4,0),0)+IF(F$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$79<=Sensitivitätsanalyse!$M27,G$4,0),0)+IF(G$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$79<=Sensitivitätsanalyse!$M27,H$4,0),0)+IF(H$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$79<=Sensitivitätsanalyse!$M27,I$4,0),0)+IF(I$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$79<=Sensitivitätsanalyse!$M27,J$4,0),0)+IF(J$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$79<=Sensitivitätsanalyse!$M27,K$4,0),0)+IF(K$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$79<=Sensitivitätsanalyse!$M27,L$4,0),0)+IF(L$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$79<=Sensitivitätsanalyse!$M27,M$4,0),0)+IF(M$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$79<=Sensitivitätsanalyse!$M27,N$4,0),0)+IF(N$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$79<=Sensitivitätsanalyse!$M27,O$4,0),0)+IF(O$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$79<=Sensitivitätsanalyse!$M27,P$4,0),0)+IF(P$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$79<=Sensitivitätsanalyse!$M27,Q$4,0),0)+IF(Q$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$79<=Sensitivitätsanalyse!$M27,R$4,0),0)+IF(R$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$79<=Sensitivitätsanalyse!$M27,S$4,0),0)+IF(S$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$79<=Sensitivitätsanalyse!$M27,T$4,0),0)+IF(T$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$79<=Sensitivitätsanalyse!$M27,U$4,0),0)+IF(U$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$79<=Sensitivitätsanalyse!$M27,V$4,0),0)+IF(V$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$79<=Sensitivitätsanalyse!$M27,W$4,0),0)+IF(W$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$79<=Sensitivitätsanalyse!$M27,X$4,0),0)+IF(X$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$79<=Sensitivitätsanalyse!$M27,Y$4,0),0)+IF(Y$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$79<=Sensitivitätsanalyse!$M27,Z$4,0),0)+IF(Z$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$79<=Sensitivitätsanalyse!$M27,AA$4,0),0)+IF(AA$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$79<=Sensitivitätsanalyse!$M27,AB$4,0),0)+IF(AB$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$79<=Sensitivitätsanalyse!$M27,AC$4,0),0)+IF(AC$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$79<=Sensitivitätsanalyse!$M27,AD$4,0),0)+IF(AD$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$79<=Sensitivitätsanalyse!$M27,AE$4,0),0)+IF(AE$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$79<=Sensitivitätsanalyse!$M27,AF$4,0),0)+IF(AF$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$79<=Sensitivitätsanalyse!$M27,AG$4,0),0)+IF(AG$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$79<=Sensitivitätsanalyse!$M27,AH$4,0),0)+IF(AH$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$79<=Sensitivitätsanalyse!$M27,AI$4,0),0)+IF(AI$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$79<=Sensitivitätsanalyse!$M27,AJ$4,0),0)+IF(AJ$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$79<=Sensitivitätsanalyse!$M27,AK$4,0),0)+IF(AK$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$79<=Sensitivitätsanalyse!$M27,AL$4,0),0)+IF(AL$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$79<=Sensitivitätsanalyse!$M27,AM$4,0),0)+IF(AM$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$79<=Sensitivitätsanalyse!$M27,AN$4,0),0)+IF(AN$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$79<=Sensitivitätsanalyse!$M27,AO$4,0),0)+IF(AO$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$79<=Sensitivitätsanalyse!$M27,AP$4,0),0)+IF(AP$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$79<=Sensitivitätsanalyse!$M27,AQ$4,0),0)+IF(AQ$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$79<=Sensitivitätsanalyse!$M27,AR$4,0),0)+IF(AR$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$79<=Sensitivitätsanalyse!$M27,AS$4,0),0)+IF(AS$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$79<=Sensitivitätsanalyse!$M27,AT$4,0),0)+IF(AT$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$79<=Sensitivitätsanalyse!$M27,AU$4,0),0)+IF(AU$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$79<=Sensitivitätsanalyse!$M27,AV$4,0),0)+IF(AV$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$79<=Sensitivitätsanalyse!$M27,AW$4,0),0)+IF(AW$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$79<=Sensitivitätsanalyse!$M27,AX$4,0),0)+IF(AX$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$79<=Sensitivitätsanalyse!$M27,AY$4,0),0)+IF(AY$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$79<=Sensitivitätsanalyse!$M27,AZ$4,0),0)+IF(AZ$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$79<=Sensitivitätsanalyse!$M27,BA$4,0),0)+IF(BA$79=Sensitivitätsanalyse!$M27,PV(KWZins12,_ND1,PMT(KWZins12,_ND2,RestWNDneu/(1+KWZins12)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.15484638671875,{"$f":"IFERROR(ROUND(IRR(C81:BA81,B82),4),0)","v":{"v":0,"d":"0.0%"}},{"$f":"$C$15","v":0},{"$f":"IF(Eingabepruefung=\"\",IF(D$79<=Sensitivitätsanalyse!$M28,D$4,0),0)+IF(D$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$79<=Sensitivitätsanalyse!$M28,E$4,0),0)+IF(E$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$79<=Sensitivitätsanalyse!$M28,F$4,0),0)+IF(F$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$79<=Sensitivitätsanalyse!$M28,G$4,0),0)+IF(G$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$79<=Sensitivitätsanalyse!$M28,H$4,0),0)+IF(H$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$79<=Sensitivitätsanalyse!$M28,I$4,0),0)+IF(I$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$79<=Sensitivitätsanalyse!$M28,J$4,0),0)+IF(J$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$79<=Sensitivitätsanalyse!$M28,K$4,0),0)+IF(K$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$79<=Sensitivitätsanalyse!$M28,L$4,0),0)+IF(L$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$79<=Sensitivitätsanalyse!$M28,M$4,0),0)+IF(M$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$79<=Sensitivitätsanalyse!$M28,N$4,0),0)+IF(N$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$79<=Sensitivitätsanalyse!$M28,O$4,0),0)+IF(O$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$79<=Sensitivitätsanalyse!$M28,P$4,0),0)+IF(P$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$79<=Sensitivitätsanalyse!$M28,Q$4,0),0)+IF(Q$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$79<=Sensitivitätsanalyse!$M28,R$4,0),0)+IF(R$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$79<=Sensitivitätsanalyse!$M28,S$4,0),0)+IF(S$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$79<=Sensitivitätsanalyse!$M28,T$4,0),0)+IF(T$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$79<=Sensitivitätsanalyse!$M28,U$4,0),0)+IF(U$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$79<=Sensitivitätsanalyse!$M28,V$4,0),0)+IF(V$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$79<=Sensitivitätsanalyse!$M28,W$4,0),0)+IF(W$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$79<=Sensitivitätsanalyse!$M28,X$4,0),0)+IF(X$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$79<=Sensitivitätsanalyse!$M28,Y$4,0),0)+IF(Y$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$79<=Sensitivitätsanalyse!$M28,Z$4,0),0)+IF(Z$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$79<=Sensitivitätsanalyse!$M28,AA$4,0),0)+IF(AA$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$79<=Sensitivitätsanalyse!$M28,AB$4,0),0)+IF(AB$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$79<=Sensitivitätsanalyse!$M28,AC$4,0),0)+IF(AC$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$79<=Sensitivitätsanalyse!$M28,AD$4,0),0)+IF(AD$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$79<=Sensitivitätsanalyse!$M28,AE$4,0),0)+IF(AE$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$79<=Sensitivitätsanalyse!$M28,AF$4,0),0)+IF(AF$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$79<=Sensitivitätsanalyse!$M28,AG$4,0),0)+IF(AG$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$79<=Sensitivitätsanalyse!$M28,AH$4,0),0)+IF(AH$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$79<=Sensitivitätsanalyse!$M28,AI$4,0),0)+IF(AI$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$79<=Sensitivitätsanalyse!$M28,AJ$4,0),0)+IF(AJ$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$79<=Sensitivitätsanalyse!$M28,AK$4,0),0)+IF(AK$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$79<=Sensitivitätsanalyse!$M28,AL$4,0),0)+IF(AL$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$79<=Sensitivitätsanalyse!$M28,AM$4,0),0)+IF(AM$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$79<=Sensitivitätsanalyse!$M28,AN$4,0),0)+IF(AN$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$79<=Sensitivitätsanalyse!$M28,AO$4,0),0)+IF(AO$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$79<=Sensitivitätsanalyse!$M28,AP$4,0),0)+IF(AP$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$79<=Sensitivitätsanalyse!$M28,AQ$4,0),0)+IF(AQ$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$79<=Sensitivitätsanalyse!$M28,AR$4,0),0)+IF(AR$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$79<=Sensitivitätsanalyse!$M28,AS$4,0),0)+IF(AS$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$79<=Sensitivitätsanalyse!$M28,AT$4,0),0)+IF(AT$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$79<=Sensitivitätsanalyse!$M28,AU$4,0),0)+IF(AU$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$79<=Sensitivitätsanalyse!$M28,AV$4,0),0)+IF(AV$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$79<=Sensitivitätsanalyse!$M28,AW$4,0),0)+IF(AW$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$79<=Sensitivitätsanalyse!$M28,AX$4,0),0)+IF(AX$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$79<=Sensitivitätsanalyse!$M28,AY$4,0),0)+IF(AY$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$79<=Sensitivitätsanalyse!$M28,AZ$4,0),0)+IF(AZ$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$79<=Sensitivitätsanalyse!$M28,BA$4,0),0)+IF(BA$79=Sensitivitätsanalyse!$M28,PV(KWZins13,_ND1,PMT(KWZins13,_ND2,RestWNDneu/(1+KWZins13)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.21544360351562497,{"$f":"IFERROR(ROUND(IRR(C82:BA82,B83),4),0)","v":{"v":0,"d":"0.0%"}},{"$f":"$C$15","v":0},{"$f":"IF(Eingabepruefung=\"\",IF(D$79<=Sensitivitätsanalyse!$M29,D$4,0),0)+IF(D$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$79<=Sensitivitätsanalyse!$M29,E$4,0),0)+IF(E$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$79<=Sensitivitätsanalyse!$M29,F$4,0),0)+IF(F$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$79<=Sensitivitätsanalyse!$M29,G$4,0),0)+IF(G$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$79<=Sensitivitätsanalyse!$M29,H$4,0),0)+IF(H$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$79<=Sensitivitätsanalyse!$M29,I$4,0),0)+IF(I$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$79<=Sensitivitätsanalyse!$M29,J$4,0),0)+IF(J$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$79<=Sensitivitätsanalyse!$M29,K$4,0),0)+IF(K$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$79<=Sensitivitätsanalyse!$M29,L$4,0),0)+IF(L$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$79<=Sensitivitätsanalyse!$M29,M$4,0),0)+IF(M$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$79<=Sensitivitätsanalyse!$M29,N$4,0),0)+IF(N$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$79<=Sensitivitätsanalyse!$M29,O$4,0),0)+IF(O$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$79<=Sensitivitätsanalyse!$M29,P$4,0),0)+IF(P$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$79<=Sensitivitätsanalyse!$M29,Q$4,0),0)+IF(Q$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$79<=Sensitivitätsanalyse!$M29,R$4,0),0)+IF(R$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$79<=Sensitivitätsanalyse!$M29,S$4,0),0)+IF(S$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$79<=Sensitivitätsanalyse!$M29,T$4,0),0)+IF(T$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$79<=Sensitivitätsanalyse!$M29,U$4,0),0)+IF(U$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$79<=Sensitivitätsanalyse!$M29,V$4,0),0)+IF(V$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$79<=Sensitivitätsanalyse!$M29,W$4,0),0)+IF(W$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$79<=Sensitivitätsanalyse!$M29,X$4,0),0)+IF(X$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$79<=Sensitivitätsanalyse!$M29,Y$4,0),0)+IF(Y$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$79<=Sensitivitätsanalyse!$M29,Z$4,0),0)+IF(Z$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$79<=Sensitivitätsanalyse!$M29,AA$4,0),0)+IF(AA$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$79<=Sensitivitätsanalyse!$M29,AB$4,0),0)+IF(AB$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$79<=Sensitivitätsanalyse!$M29,AC$4,0),0)+IF(AC$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$79<=Sensitivitätsanalyse!$M29,AD$4,0),0)+IF(AD$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$79<=Sensitivitätsanalyse!$M29,AE$4,0),0)+IF(AE$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$79<=Sensitivitätsanalyse!$M29,AF$4,0),0)+IF(AF$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$79<=Sensitivitätsanalyse!$M29,AG$4,0),0)+IF(AG$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$79<=Sensitivitätsanalyse!$M29,AH$4,0),0)+IF(AH$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$79<=Sensitivitätsanalyse!$M29,AI$4,0),0)+IF(AI$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$79<=Sensitivitätsanalyse!$M29,AJ$4,0),0)+IF(AJ$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$79<=Sensitivitätsanalyse!$M29,AK$4,0),0)+IF(AK$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$79<=Sensitivitätsanalyse!$M29,AL$4,0),0)+IF(AL$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$79<=Sensitivitätsanalyse!$M29,AM$4,0),0)+IF(AM$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$79<=Sensitivitätsanalyse!$M29,AN$4,0),0)+IF(AN$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$79<=Sensitivitätsanalyse!$M29,AO$4,0),0)+IF(AO$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$79<=Sensitivitätsanalyse!$M29,AP$4,0),0)+IF(AP$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$79<=Sensitivitätsanalyse!$M29,AQ$4,0),0)+IF(AQ$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$79<=Sensitivitätsanalyse!$M29,AR$4,0),0)+IF(AR$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$79<=Sensitivitätsanalyse!$M29,AS$4,0),0)+IF(AS$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$79<=Sensitivitätsanalyse!$M29,AT$4,0),0)+IF(AT$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$79<=Sensitivitätsanalyse!$M29,AU$4,0),0)+IF(AU$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$79<=Sensitivitätsanalyse!$M29,AV$4,0),0)+IF(AV$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$79<=Sensitivitätsanalyse!$M29,AW$4,0),0)+IF(AW$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$79<=Sensitivitätsanalyse!$M29,AX$4,0),0)+IF(AX$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$79<=Sensitivitätsanalyse!$M29,AY$4,0),0)+IF(AY$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$79<=Sensitivitätsanalyse!$M29,AZ$4,0),0)+IF(AZ$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$79<=Sensitivitätsanalyse!$M29,BA$4,0),0)+IF(BA$79=Sensitivitätsanalyse!$M29,PV(KWZins14,_ND1,PMT(KWZins14,_ND2,RestWNDneu/(1+KWZins14)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.2531251953125,{"$f":"IFERROR(ROUND(IRR(C83:BA83,B84),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$79<=Sensitivitätsanalyse!$M30,D$4,0),0)+IF(D$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$79<=Sensitivitätsanalyse!$M30,E$4,0),0)+IF(E$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$79<=Sensitivitätsanalyse!$M30,F$4,0),0)+IF(F$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$79<=Sensitivitätsanalyse!$M30,G$4,0),0)+IF(G$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$79<=Sensitivitätsanalyse!$M30,H$4,0),0)+IF(H$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$79<=Sensitivitätsanalyse!$M30,I$4,0),0)+IF(I$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$79<=Sensitivitätsanalyse!$M30,J$4,0),0)+IF(J$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$79<=Sensitivitätsanalyse!$M30,K$4,0),0)+IF(K$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$79<=Sensitivitätsanalyse!$M30,L$4,0),0)+IF(L$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$79<=Sensitivitätsanalyse!$M30,M$4,0),0)+IF(M$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$79<=Sensitivitätsanalyse!$M30,N$4,0),0)+IF(N$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$79<=Sensitivitätsanalyse!$M30,O$4,0),0)+IF(O$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$79<=Sensitivitätsanalyse!$M30,P$4,0),0)+IF(P$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$79<=Sensitivitätsanalyse!$M30,Q$4,0),0)+IF(Q$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$79<=Sensitivitätsanalyse!$M30,R$4,0),0)+IF(R$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$79<=Sensitivitätsanalyse!$M30,S$4,0),0)+IF(S$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$79<=Sensitivitätsanalyse!$M30,T$4,0),0)+IF(T$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$79<=Sensitivitätsanalyse!$M30,U$4,0),0)+IF(U$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$79<=Sensitivitätsanalyse!$M30,V$4,0),0)+IF(V$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$79<=Sensitivitätsanalyse!$M30,W$4,0),0)+IF(W$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$79<=Sensitivitätsanalyse!$M30,X$4,0),0)+IF(X$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$79<=Sensitivitätsanalyse!$M30,Y$4,0),0)+IF(Y$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$79<=Sensitivitätsanalyse!$M30,Z$4,0),0)+IF(Z$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$79<=Sensitivitätsanalyse!$M30,AA$4,0),0)+IF(AA$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$79<=Sensitivitätsanalyse!$M30,AB$4,0),0)+IF(AB$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$79<=Sensitivitätsanalyse!$M30,AC$4,0),0)+IF(AC$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$79<=Sensitivitätsanalyse!$M30,AD$4,0),0)+IF(AD$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$79<=Sensitivitätsanalyse!$M30,AE$4,0),0)+IF(AE$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$79<=Sensitivitätsanalyse!$M30,AF$4,0),0)+IF(AF$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$79<=Sensitivitätsanalyse!$M30,AG$4,0),0)+IF(AG$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$79<=Sensitivitätsanalyse!$M30,AH$4,0),0)+IF(AH$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$79<=Sensitivitätsanalyse!$M30,AI$4,0),0)+IF(AI$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$79<=Sensitivitätsanalyse!$M30,AJ$4,0),0)+IF(AJ$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$79<=Sensitivitätsanalyse!$M30,AK$4,0),0)+IF(AK$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$79<=Sensitivitätsanalyse!$M30,AL$4,0),0)+IF(AL$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$79<=Sensitivitätsanalyse!$M30,AM$4,0),0)+IF(AM$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$79<=Sensitivitätsanalyse!$M30,AN$4,0),0)+IF(AN$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$79<=Sensitivitätsanalyse!$M30,AO$4,0),0)+IF(AO$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$79<=Sensitivitätsanalyse!$M30,AP$4,0),0)+IF(AP$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$79<=Sensitivitätsanalyse!$M30,AQ$4,0),0)+IF(AQ$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$79<=Sensitivitätsanalyse!$M30,AR$4,0),0)+IF(AR$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$79<=Sensitivitätsanalyse!$M30,AS$4,0),0)+IF(AS$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$79<=Sensitivitätsanalyse!$M30,AT$4,0),0)+IF(AT$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$79<=Sensitivitätsanalyse!$M30,AU$4,0),0)+IF(AU$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$79<=Sensitivitätsanalyse!$M30,AV$4,0),0)+IF(AV$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$79<=Sensitivitätsanalyse!$M30,AW$4,0),0)+IF(AW$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$79<=Sensitivitätsanalyse!$M30,AX$4,0),0)+IF(AX$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$79<=Sensitivitätsanalyse!$M30,AY$4,0),0)+IF(AY$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$79<=Sensitivitätsanalyse!$M30,AZ$4,0),0)+IF(AZ$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$79<=Sensitivitätsanalyse!$M30,BA$4,0),0)+IF(BA$79=Sensitivitätsanalyse!$M30,PV(KWZins15,_ND1,PMT(KWZins15,_ND2,RestWNDneu/(1+KWZins15)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.27751328124999997,{"v":0,"d":"0.0%"},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$79<=Sensitivitätsanalyse!$M31,D$4,0),0)+IF(D$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$79<=Sensitivitätsanalyse!$M31,E$4,0),0)+IF(E$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$79<=Sensitivitätsanalyse!$M31,F$4,0),0)+IF(F$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$79<=Sensitivitätsanalyse!$M31,G$4,0),0)+IF(G$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$79<=Sensitivitätsanalyse!$M31,H$4,0),0)+IF(H$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$79<=Sensitivitätsanalyse!$M31,I$4,0),0)+IF(I$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$79<=Sensitivitätsanalyse!$M31,J$4,0),0)+IF(J$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$79<=Sensitivitätsanalyse!$M31,K$4,0),0)+IF(K$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$79<=Sensitivitätsanalyse!$M31,L$4,0),0)+IF(L$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$79<=Sensitivitätsanalyse!$M31,M$4,0),0)+IF(M$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$79<=Sensitivitätsanalyse!$M31,N$4,0),0)+IF(N$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$79<=Sensitivitätsanalyse!$M31,O$4,0),0)+IF(O$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$79<=Sensitivitätsanalyse!$M31,P$4,0),0)+IF(P$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$79<=Sensitivitätsanalyse!$M31,Q$4,0),0)+IF(Q$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$79<=Sensitivitätsanalyse!$M31,R$4,0),0)+IF(R$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$79<=Sensitivitätsanalyse!$M31,S$4,0),0)+IF(S$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$79<=Sensitivitätsanalyse!$M31,T$4,0),0)+IF(T$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$79<=Sensitivitätsanalyse!$M31,U$4,0),0)+IF(U$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$79<=Sensitivitätsanalyse!$M31,V$4,0),0)+IF(V$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$79<=Sensitivitätsanalyse!$M31,W$4,0),0)+IF(W$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$79<=Sensitivitätsanalyse!$M31,X$4,0),0)+IF(X$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$79<=Sensitivitätsanalyse!$M31,Y$4,0),0)+IF(Y$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$79<=Sensitivitätsanalyse!$M31,Z$4,0),0)+IF(Z$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$79<=Sensitivitätsanalyse!$M31,AA$4,0),0)+IF(AA$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$79<=Sensitivitätsanalyse!$M31,AB$4,0),0)+IF(AB$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$79<=Sensitivitätsanalyse!$M31,AC$4,0),0)+IF(AC$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$79<=Sensitivitätsanalyse!$M31,AD$4,0),0)+IF(AD$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$79<=Sensitivitätsanalyse!$M31,AE$4,0),0)+IF(AE$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$79<=Sensitivitätsanalyse!$M31,AF$4,0),0)+IF(AF$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$79<=Sensitivitätsanalyse!$M31,AG$4,0),0)+IF(AG$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$79<=Sensitivitätsanalyse!$M31,AH$4,0),0)+IF(AH$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$79<=Sensitivitätsanalyse!$M31,AI$4,0),0)+IF(AI$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$79<=Sensitivitätsanalyse!$M31,AJ$4,0),0)+IF(AJ$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$79<=Sensitivitätsanalyse!$M31,AK$4,0),0)+IF(AK$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$79<=Sensitivitätsanalyse!$M31,AL$4,0),0)+IF(AL$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$79<=Sensitivitätsanalyse!$M31,AM$4,0),0)+IF(AM$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$79<=Sensitivitätsanalyse!$M31,AN$4,0),0)+IF(AN$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$79<=Sensitivitätsanalyse!$M31,AO$4,0),0)+IF(AO$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$79<=Sensitivitätsanalyse!$M31,AP$4,0),0)+IF(AP$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$79<=Sensitivitätsanalyse!$M31,AQ$4,0),0)+IF(AQ$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$79<=Sensitivitätsanalyse!$M31,AR$4,0),0)+IF(AR$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$79<=Sensitivitätsanalyse!$M31,AS$4,0),0)+IF(AS$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$79<=Sensitivitätsanalyse!$M31,AT$4,0),0)+IF(AT$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$79<=Sensitivitätsanalyse!$M31,AU$4,0),0)+IF(AU$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$79<=Sensitivitätsanalyse!$M31,AV$4,0),0)+IF(AV$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$79<=Sensitivitätsanalyse!$M31,AW$4,0),0)+IF(AW$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$79<=Sensitivitätsanalyse!$M31,AX$4,0),0)+IF(AX$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$79<=Sensitivitätsanalyse!$M31,AY$4,0),0)+IF(AY$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$79<=Sensitivitätsanalyse!$M31,AZ$4,0),0)+IF(AZ$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$79<=Sensitivitätsanalyse!$M31,BA$4,0),0)+IF(BA$79=Sensitivitätsanalyse!$M31,PV(KWZins16,_ND1,PMT(KWZins16,_ND2,RestWNDneu/(1+KWZins16)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.29400522460937495,{"$f":"IFERROR(ROUND(IRR(C85:BA85),4),)","v":{"v":0,"d":"0.0%"}},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$79<=Sensitivitätsanalyse!$M32,D$4,0),0)+IF(D$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$79<=Sensitivitätsanalyse!$M32,E$4,0),0)+IF(E$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$79<=Sensitivitätsanalyse!$M32,F$4,0),0)+IF(F$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$79<=Sensitivitätsanalyse!$M32,G$4,0),0)+IF(G$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$79<=Sensitivitätsanalyse!$M32,H$4,0),0)+IF(H$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$79<=Sensitivitätsanalyse!$M32,I$4,0),0)+IF(I$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$79<=Sensitivitätsanalyse!$M32,J$4,0),0)+IF(J$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$79<=Sensitivitätsanalyse!$M32,K$4,0),0)+IF(K$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$79<=Sensitivitätsanalyse!$M32,L$4,0),0)+IF(L$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$79<=Sensitivitätsanalyse!$M32,M$4,0),0)+IF(M$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$79<=Sensitivitätsanalyse!$M32,N$4,0),0)+IF(N$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$79<=Sensitivitätsanalyse!$M32,O$4,0),0)+IF(O$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$79<=Sensitivitätsanalyse!$M32,P$4,0),0)+IF(P$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$79<=Sensitivitätsanalyse!$M32,Q$4,0),0)+IF(Q$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$79<=Sensitivitätsanalyse!$M32,R$4,0),0)+IF(R$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$79<=Sensitivitätsanalyse!$M32,S$4,0),0)+IF(S$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$79<=Sensitivitätsanalyse!$M32,T$4,0),0)+IF(T$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$79<=Sensitivitätsanalyse!$M32,U$4,0),0)+IF(U$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$79<=Sensitivitätsanalyse!$M32,V$4,0),0)+IF(V$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$79<=Sensitivitätsanalyse!$M32,W$4,0),0)+IF(W$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$79<=Sensitivitätsanalyse!$M32,X$4,0),0)+IF(X$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$79<=Sensitivitätsanalyse!$M32,Y$4,0),0)+IF(Y$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$79<=Sensitivitätsanalyse!$M32,Z$4,0),0)+IF(Z$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$79<=Sensitivitätsanalyse!$M32,AA$4,0),0)+IF(AA$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$79<=Sensitivitätsanalyse!$M32,AB$4,0),0)+IF(AB$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$79<=Sensitivitätsanalyse!$M32,AC$4,0),0)+IF(AC$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$79<=Sensitivitätsanalyse!$M32,AD$4,0),0)+IF(AD$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$79<=Sensitivitätsanalyse!$M32,AE$4,0),0)+IF(AE$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$79<=Sensitivitätsanalyse!$M32,AF$4,0),0)+IF(AF$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$79<=Sensitivitätsanalyse!$M32,AG$4,0),0)+IF(AG$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$79<=Sensitivitätsanalyse!$M32,AH$4,0),0)+IF(AH$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$79<=Sensitivitätsanalyse!$M32,AI$4,0),0)+IF(AI$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$79<=Sensitivitätsanalyse!$M32,AJ$4,0),0)+IF(AJ$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$79<=Sensitivitätsanalyse!$M32,AK$4,0),0)+IF(AK$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$79<=Sensitivitätsanalyse!$M32,AL$4,0),0)+IF(AL$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$79<=Sensitivitätsanalyse!$M32,AM$4,0),0)+IF(AM$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$79<=Sensitivitätsanalyse!$M32,AN$4,0),0)+IF(AN$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$79<=Sensitivitätsanalyse!$M32,AO$4,0),0)+IF(AO$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$79<=Sensitivitätsanalyse!$M32,AP$4,0),0)+IF(AP$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$79<=Sensitivitätsanalyse!$M32,AQ$4,0),0)+IF(AQ$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$79<=Sensitivitätsanalyse!$M32,AR$4,0),0)+IF(AR$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$79<=Sensitivitätsanalyse!$M32,AS$4,0),0)+IF(AS$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$79<=Sensitivitätsanalyse!$M32,AT$4,0),0)+IF(AT$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$79<=Sensitivitätsanalyse!$M32,AU$4,0),0)+IF(AU$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$79<=Sensitivitätsanalyse!$M32,AV$4,0),0)+IF(AV$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$79<=Sensitivitätsanalyse!$M32,AW$4,0),0)+IF(AW$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$79<=Sensitivitätsanalyse!$M32,AX$4,0),0)+IF(AX$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$79<=Sensitivitätsanalyse!$M32,AY$4,0),0)+IF(AY$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$79<=Sensitivitätsanalyse!$M32,AZ$4,0),0)+IF(AZ$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$79<=Sensitivitätsanalyse!$M32,BA$4,0),0)+IF(BA$79=Sensitivitätsanalyse!$M32,PV(KWZins17,_ND1,PMT(KWZins17,_ND2,RestWNDneu/(1+KWZins17)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.305349853515625,{"$f":"IFERROR(ROUND(IRR(C86:BA86,B85),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$79<=Sensitivitätsanalyse!$M33,D$4,0),0)+IF(D$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"$error":"#NUM!"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$79<=Sensitivitätsanalyse!$M33,E$4,0),0)+IF(E$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$79<=Sensitivitätsanalyse!$M33,F$4,0),0)+IF(F$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$79<=Sensitivitätsanalyse!$M33,G$4,0),0)+IF(G$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$79<=Sensitivitätsanalyse!$M33,H$4,0),0)+IF(H$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$79<=Sensitivitätsanalyse!$M33,I$4,0),0)+IF(I$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$79<=Sensitivitätsanalyse!$M33,J$4,0),0)+IF(J$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$79<=Sensitivitätsanalyse!$M33,K$4,0),0)+IF(K$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$79<=Sensitivitätsanalyse!$M33,L$4,0),0)+IF(L$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$79<=Sensitivitätsanalyse!$M33,M$4,0),0)+IF(M$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$79<=Sensitivitätsanalyse!$M33,N$4,0),0)+IF(N$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$79<=Sensitivitätsanalyse!$M33,O$4,0),0)+IF(O$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$79<=Sensitivitätsanalyse!$M33,P$4,0),0)+IF(P$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$79<=Sensitivitätsanalyse!$M33,Q$4,0),0)+IF(Q$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$79<=Sensitivitätsanalyse!$M33,R$4,0),0)+IF(R$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$79<=Sensitivitätsanalyse!$M33,S$4,0),0)+IF(S$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$79<=Sensitivitätsanalyse!$M33,T$4,0),0)+IF(T$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$79<=Sensitivitätsanalyse!$M33,U$4,0),0)+IF(U$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$79<=Sensitivitätsanalyse!$M33,V$4,0),0)+IF(V$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$79<=Sensitivitätsanalyse!$M33,W$4,0),0)+IF(W$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$79<=Sensitivitätsanalyse!$M33,X$4,0),0)+IF(X$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$79<=Sensitivitätsanalyse!$M33,Y$4,0),0)+IF(Y$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$79<=Sensitivitätsanalyse!$M33,Z$4,0),0)+IF(Z$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$79<=Sensitivitätsanalyse!$M33,AA$4,0),0)+IF(AA$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$79<=Sensitivitätsanalyse!$M33,AB$4,0),0)+IF(AB$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$79<=Sensitivitätsanalyse!$M33,AC$4,0),0)+IF(AC$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$79<=Sensitivitätsanalyse!$M33,AD$4,0),0)+IF(AD$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$79<=Sensitivitätsanalyse!$M33,AE$4,0),0)+IF(AE$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$79<=Sensitivitätsanalyse!$M33,AF$4,0),0)+IF(AF$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$79<=Sensitivitätsanalyse!$M33,AG$4,0),0)+IF(AG$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$79<=Sensitivitätsanalyse!$M33,AH$4,0),0)+IF(AH$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$79<=Sensitivitätsanalyse!$M33,AI$4,0),0)+IF(AI$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$79<=Sensitivitätsanalyse!$M33,AJ$4,0),0)+IF(AJ$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$79<=Sensitivitätsanalyse!$M33,AK$4,0),0)+IF(AK$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$79<=Sensitivitätsanalyse!$M33,AL$4,0),0)+IF(AL$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$79<=Sensitivitätsanalyse!$M33,AM$4,0),0)+IF(AM$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$79<=Sensitivitätsanalyse!$M33,AN$4,0),0)+IF(AN$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$79<=Sensitivitätsanalyse!$M33,AO$4,0),0)+IF(AO$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$79<=Sensitivitätsanalyse!$M33,AP$4,0),0)+IF(AP$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$79<=Sensitivitätsanalyse!$M33,AQ$4,0),0)+IF(AQ$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$79<=Sensitivitätsanalyse!$M33,AR$4,0),0)+IF(AR$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$79<=Sensitivitätsanalyse!$M33,AS$4,0),0)+IF(AS$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$79<=Sensitivitätsanalyse!$M33,AT$4,0),0)+IF(AT$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$79<=Sensitivitätsanalyse!$M33,AU$4,0),0)+IF(AU$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$79<=Sensitivitätsanalyse!$M33,AV$4,0),0)+IF(AV$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$79<=Sensitivitätsanalyse!$M33,AW$4,0),0)+IF(AW$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$79<=Sensitivitätsanalyse!$M33,AX$4,0),0)+IF(AX$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$79<=Sensitivitätsanalyse!$M33,AY$4,0),0)+IF(AY$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$79<=Sensitivitätsanalyse!$M33,AZ$4,0),0)+IF(AZ$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$79<=Sensitivitätsanalyse!$M33,BA$4,0),0)+IF(BA$79=Sensitivitätsanalyse!$M33,PV(KWZins18,_ND1,PMT(KWZins18,_ND2,RestWNDneu/(1+KWZins18)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.313347900390625,{"$f":"IFERROR(ROUND(IRR(C87:BA87,B86),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$79<=Sensitivitätsanalyse!$M34,D$4,0),0)+IF(D$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$79<=Sensitivitätsanalyse!$M34,E$4,0),0)+IF(E$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"$error":"#NUM!"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$79<=Sensitivitätsanalyse!$M34,F$4,0),0)+IF(F$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$79<=Sensitivitätsanalyse!$M34,G$4,0),0)+IF(G$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$79<=Sensitivitätsanalyse!$M34,H$4,0),0)+IF(H$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$79<=Sensitivitätsanalyse!$M34,I$4,0),0)+IF(I$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$79<=Sensitivitätsanalyse!$M34,J$4,0),0)+IF(J$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$79<=Sensitivitätsanalyse!$M34,K$4,0),0)+IF(K$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$79<=Sensitivitätsanalyse!$M34,L$4,0),0)+IF(L$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$79<=Sensitivitätsanalyse!$M34,M$4,0),0)+IF(M$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$79<=Sensitivitätsanalyse!$M34,N$4,0),0)+IF(N$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$79<=Sensitivitätsanalyse!$M34,O$4,0),0)+IF(O$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$79<=Sensitivitätsanalyse!$M34,P$4,0),0)+IF(P$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$79<=Sensitivitätsanalyse!$M34,Q$4,0),0)+IF(Q$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$79<=Sensitivitätsanalyse!$M34,R$4,0),0)+IF(R$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$79<=Sensitivitätsanalyse!$M34,S$4,0),0)+IF(S$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$79<=Sensitivitätsanalyse!$M34,T$4,0),0)+IF(T$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$79<=Sensitivitätsanalyse!$M34,U$4,0),0)+IF(U$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$79<=Sensitivitätsanalyse!$M34,V$4,0),0)+IF(V$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$79<=Sensitivitätsanalyse!$M34,W$4,0),0)+IF(W$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$79<=Sensitivitätsanalyse!$M34,X$4,0),0)+IF(X$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$79<=Sensitivitätsanalyse!$M34,Y$4,0),0)+IF(Y$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$79<=Sensitivitätsanalyse!$M34,Z$4,0),0)+IF(Z$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$79<=Sensitivitätsanalyse!$M34,AA$4,0),0)+IF(AA$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$79<=Sensitivitätsanalyse!$M34,AB$4,0),0)+IF(AB$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$79<=Sensitivitätsanalyse!$M34,AC$4,0),0)+IF(AC$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$79<=Sensitivitätsanalyse!$M34,AD$4,0),0)+IF(AD$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$79<=Sensitivitätsanalyse!$M34,AE$4,0),0)+IF(AE$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$79<=Sensitivitätsanalyse!$M34,AF$4,0),0)+IF(AF$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$79<=Sensitivitätsanalyse!$M34,AG$4,0),0)+IF(AG$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$79<=Sensitivitätsanalyse!$M34,AH$4,0),0)+IF(AH$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$79<=Sensitivitätsanalyse!$M34,AI$4,0),0)+IF(AI$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$79<=Sensitivitätsanalyse!$M34,AJ$4,0),0)+IF(AJ$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$79<=Sensitivitätsanalyse!$M34,AK$4,0),0)+IF(AK$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$79<=Sensitivitätsanalyse!$M34,AL$4,0),0)+IF(AL$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$79<=Sensitivitätsanalyse!$M34,AM$4,0),0)+IF(AM$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$79<=Sensitivitätsanalyse!$M34,AN$4,0),0)+IF(AN$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$79<=Sensitivitätsanalyse!$M34,AO$4,0),0)+IF(AO$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$79<=Sensitivitätsanalyse!$M34,AP$4,0),0)+IF(AP$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$79<=Sensitivitätsanalyse!$M34,AQ$4,0),0)+IF(AQ$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$79<=Sensitivitätsanalyse!$M34,AR$4,0),0)+IF(AR$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$79<=Sensitivitätsanalyse!$M34,AS$4,0),0)+IF(AS$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$79<=Sensitivitätsanalyse!$M34,AT$4,0),0)+IF(AT$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$79<=Sensitivitätsanalyse!$M34,AU$4,0),0)+IF(AU$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$79<=Sensitivitätsanalyse!$M34,AV$4,0),0)+IF(AV$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$79<=Sensitivitätsanalyse!$M34,AW$4,0),0)+IF(AW$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$79<=Sensitivitätsanalyse!$M34,AX$4,0),0)+IF(AX$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$79<=Sensitivitätsanalyse!$M34,AY$4,0),0)+IF(AY$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$79<=Sensitivitätsanalyse!$M34,AZ$4,0),0)+IF(AZ$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$79<=Sensitivitätsanalyse!$M34,BA$4,0),0)+IF(BA$79=Sensitivitätsanalyse!$M34,PV(KWZins19,_ND1,PMT(KWZins19,_ND2,RestWNDneu/(1+KWZins19)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.3190465087890625,{"$f":"IFERROR(ROUND(IRR(C88:BA88,B87),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$79<=Sensitivitätsanalyse!$M35,D$4,0),0)+IF(D$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$79<=Sensitivitätsanalyse!$M35,E$4,0),0)+IF(E$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$79<=Sensitivitätsanalyse!$M35,F$4,0),0)+IF(F$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"$error":"#NUM!"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$79<=Sensitivitätsanalyse!$M35,G$4,0),0)+IF(G$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$79<=Sensitivitätsanalyse!$M35,H$4,0),0)+IF(H$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$79<=Sensitivitätsanalyse!$M35,I$4,0),0)+IF(I$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$79<=Sensitivitätsanalyse!$M35,J$4,0),0)+IF(J$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$79<=Sensitivitätsanalyse!$M35,K$4,0),0)+IF(K$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$79<=Sensitivitätsanalyse!$M35,L$4,0),0)+IF(L$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$79<=Sensitivitätsanalyse!$M35,M$4,0),0)+IF(M$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$79<=Sensitivitätsanalyse!$M35,N$4,0),0)+IF(N$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$79<=Sensitivitätsanalyse!$M35,O$4,0),0)+IF(O$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$79<=Sensitivitätsanalyse!$M35,P$4,0),0)+IF(P$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$79<=Sensitivitätsanalyse!$M35,Q$4,0),0)+IF(Q$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$79<=Sensitivitätsanalyse!$M35,R$4,0),0)+IF(R$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$79<=Sensitivitätsanalyse!$M35,S$4,0),0)+IF(S$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$79<=Sensitivitätsanalyse!$M35,T$4,0),0)+IF(T$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$79<=Sensitivitätsanalyse!$M35,U$4,0),0)+IF(U$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$79<=Sensitivitätsanalyse!$M35,V$4,0),0)+IF(V$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$79<=Sensitivitätsanalyse!$M35,W$4,0),0)+IF(W$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$79<=Sensitivitätsanalyse!$M35,X$4,0),0)+IF(X$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$79<=Sensitivitätsanalyse!$M35,Y$4,0),0)+IF(Y$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$79<=Sensitivitätsanalyse!$M35,Z$4,0),0)+IF(Z$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$79<=Sensitivitätsanalyse!$M35,AA$4,0),0)+IF(AA$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$79<=Sensitivitätsanalyse!$M35,AB$4,0),0)+IF(AB$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$79<=Sensitivitätsanalyse!$M35,AC$4,0),0)+IF(AC$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$79<=Sensitivitätsanalyse!$M35,AD$4,0),0)+IF(AD$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$79<=Sensitivitätsanalyse!$M35,AE$4,0),0)+IF(AE$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$79<=Sensitivitätsanalyse!$M35,AF$4,0),0)+IF(AF$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$79<=Sensitivitätsanalyse!$M35,AG$4,0),0)+IF(AG$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$79<=Sensitivitätsanalyse!$M35,AH$4,0),0)+IF(AH$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$79<=Sensitivitätsanalyse!$M35,AI$4,0),0)+IF(AI$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$79<=Sensitivitätsanalyse!$M35,AJ$4,0),0)+IF(AJ$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$79<=Sensitivitätsanalyse!$M35,AK$4,0),0)+IF(AK$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$79<=Sensitivitätsanalyse!$M35,AL$4,0),0)+IF(AL$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$79<=Sensitivitätsanalyse!$M35,AM$4,0),0)+IF(AM$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$79<=Sensitivitätsanalyse!$M35,AN$4,0),0)+IF(AN$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$79<=Sensitivitätsanalyse!$M35,AO$4,0),0)+IF(AO$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$79<=Sensitivitätsanalyse!$M35,AP$4,0),0)+IF(AP$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$79<=Sensitivitätsanalyse!$M35,AQ$4,0),0)+IF(AQ$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$79<=Sensitivitätsanalyse!$M35,AR$4,0),0)+IF(AR$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$79<=Sensitivitätsanalyse!$M35,AS$4,0),0)+IF(AS$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$79<=Sensitivitätsanalyse!$M35,AT$4,0),0)+IF(AT$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$79<=Sensitivitätsanalyse!$M35,AU$4,0),0)+IF(AU$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$79<=Sensitivitätsanalyse!$M35,AV$4,0),0)+IF(AV$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$79<=Sensitivitätsanalyse!$M35,AW$4,0),0)+IF(AW$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$79<=Sensitivitätsanalyse!$M35,AX$4,0),0)+IF(AX$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$79<=Sensitivitätsanalyse!$M35,AY$4,0),0)+IF(AY$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$79<=Sensitivitätsanalyse!$M35,AZ$4,0),0)+IF(AZ$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$79<=Sensitivitätsanalyse!$M35,BA$4,0),0)+IF(BA$79=Sensitivitätsanalyse!$M35,PV(KWZins20,_ND1,PMT(KWZins20,_ND2,RestWNDneu/(1+KWZins20)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.3232454833984375,{"$f":"IFERROR(ROUND(IRR(C89:BA89,B88),4),0)","v":{"v":0,"d":"0.0%"}},{"$f":"$C$15","v":0},{"$f":"IF(Eingabepruefung=\"\",IF(D$79<=Sensitivitätsanalyse!$M36,D$4,0),0)+IF(D$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$79<=Sensitivitätsanalyse!$M36,E$4,0),0)+IF(E$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$79<=Sensitivitätsanalyse!$M36,F$4,0),0)+IF(F$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$79<=Sensitivitätsanalyse!$M36,G$4,0),0)+IF(G$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"$error":"#NUM!"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$79<=Sensitivitätsanalyse!$M36,H$4,0),0)+IF(H$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$79<=Sensitivitätsanalyse!$M36,I$4,0),0)+IF(I$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$79<=Sensitivitätsanalyse!$M36,J$4,0),0)+IF(J$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$79<=Sensitivitätsanalyse!$M36,K$4,0),0)+IF(K$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$79<=Sensitivitätsanalyse!$M36,L$4,0),0)+IF(L$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$79<=Sensitivitätsanalyse!$M36,M$4,0),0)+IF(M$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$79<=Sensitivitätsanalyse!$M36,N$4,0),0)+IF(N$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$79<=Sensitivitätsanalyse!$M36,O$4,0),0)+IF(O$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$79<=Sensitivitätsanalyse!$M36,P$4,0),0)+IF(P$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$79<=Sensitivitätsanalyse!$M36,Q$4,0),0)+IF(Q$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$79<=Sensitivitätsanalyse!$M36,R$4,0),0)+IF(R$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$79<=Sensitivitätsanalyse!$M36,S$4,0),0)+IF(S$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$79<=Sensitivitätsanalyse!$M36,T$4,0),0)+IF(T$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$79<=Sensitivitätsanalyse!$M36,U$4,0),0)+IF(U$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$79<=Sensitivitätsanalyse!$M36,V$4,0),0)+IF(V$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$79<=Sensitivitätsanalyse!$M36,W$4,0),0)+IF(W$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$79<=Sensitivitätsanalyse!$M36,X$4,0),0)+IF(X$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$79<=Sensitivitätsanalyse!$M36,Y$4,0),0)+IF(Y$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$79<=Sensitivitätsanalyse!$M36,Z$4,0),0)+IF(Z$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$79<=Sensitivitätsanalyse!$M36,AA$4,0),0)+IF(AA$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$79<=Sensitivitätsanalyse!$M36,AB$4,0),0)+IF(AB$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$79<=Sensitivitätsanalyse!$M36,AC$4,0),0)+IF(AC$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$79<=Sensitivitätsanalyse!$M36,AD$4,0),0)+IF(AD$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$79<=Sensitivitätsanalyse!$M36,AE$4,0),0)+IF(AE$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$79<=Sensitivitätsanalyse!$M36,AF$4,0),0)+IF(AF$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$79<=Sensitivitätsanalyse!$M36,AG$4,0),0)+IF(AG$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$79<=Sensitivitätsanalyse!$M36,AH$4,0),0)+IF(AH$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$79<=Sensitivitätsanalyse!$M36,AI$4,0),0)+IF(AI$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$79<=Sensitivitätsanalyse!$M36,AJ$4,0),0)+IF(AJ$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$79<=Sensitivitätsanalyse!$M36,AK$4,0),0)+IF(AK$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$79<=Sensitivitätsanalyse!$M36,AL$4,0),0)+IF(AL$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$79<=Sensitivitätsanalyse!$M36,AM$4,0),0)+IF(AM$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$79<=Sensitivitätsanalyse!$M36,AN$4,0),0)+IF(AN$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$79<=Sensitivitätsanalyse!$M36,AO$4,0),0)+IF(AO$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$79<=Sensitivitätsanalyse!$M36,AP$4,0),0)+IF(AP$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$79<=Sensitivitätsanalyse!$M36,AQ$4,0),0)+IF(AQ$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$79<=Sensitivitätsanalyse!$M36,AR$4,0),0)+IF(AR$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$79<=Sensitivitätsanalyse!$M36,AS$4,0),0)+IF(AS$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$79<=Sensitivitätsanalyse!$M36,AT$4,0),0)+IF(AT$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$79<=Sensitivitätsanalyse!$M36,AU$4,0),0)+IF(AU$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$79<=Sensitivitätsanalyse!$M36,AV$4,0),0)+IF(AV$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$79<=Sensitivitätsanalyse!$M36,AW$4,0),0)+IF(AW$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$79<=Sensitivitätsanalyse!$M36,AX$4,0),0)+IF(AX$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$79<=Sensitivitätsanalyse!$M36,AY$4,0),0)+IF(AY$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$79<=Sensitivitätsanalyse!$M36,AZ$4,0),0)+IF(AZ$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$79<=Sensitivitätsanalyse!$M36,BA$4,0),0)+IF(BA$79=Sensitivitätsanalyse!$M36,PV(KWZins21,_ND1,PMT(KWZins21,_ND2,RestWNDneu/(1+KWZins21)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[0.32624475097656247,{"$f":"IFERROR(ROUND(IRR(C90:BA90,B89),4),0)","v":{"v":0,"d":"0.0%"}},0,{"$f":"IF(Eingabepruefung=\"\",IF(D$79<=Sensitivitätsanalyse!$M37,D$4,0),0)+IF(D$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(E$79<=Sensitivitätsanalyse!$M37,E$4,0),0)+IF(E$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(F$79<=Sensitivitätsanalyse!$M37,F$4,0),0)+IF(F$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(G$79<=Sensitivitätsanalyse!$M37,G$4,0),0)+IF(G$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(H$79<=Sensitivitätsanalyse!$M37,H$4,0),0)+IF(H$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"$error":"#NUM!"}},{"$f":"IF(Eingabepruefung=\"\",IF(I$79<=Sensitivitätsanalyse!$M37,I$4,0),0)+IF(I$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(J$79<=Sensitivitätsanalyse!$M37,J$4,0),0)+IF(J$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(K$79<=Sensitivitätsanalyse!$M37,K$4,0),0)+IF(K$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(L$79<=Sensitivitätsanalyse!$M37,L$4,0),0)+IF(L$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(M$79<=Sensitivitätsanalyse!$M37,M$4,0),0)+IF(M$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(N$79<=Sensitivitätsanalyse!$M37,N$4,0),0)+IF(N$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(O$79<=Sensitivitätsanalyse!$M37,O$4,0),0)+IF(O$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(P$79<=Sensitivitätsanalyse!$M37,P$4,0),0)+IF(P$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Q$79<=Sensitivitätsanalyse!$M37,Q$4,0),0)+IF(Q$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(R$79<=Sensitivitätsanalyse!$M37,R$4,0),0)+IF(R$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(S$79<=Sensitivitätsanalyse!$M37,S$4,0),0)+IF(S$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(T$79<=Sensitivitätsanalyse!$M37,T$4,0),0)+IF(T$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(U$79<=Sensitivitätsanalyse!$M37,U$4,0),0)+IF(U$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(V$79<=Sensitivitätsanalyse!$M37,V$4,0),0)+IF(V$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(W$79<=Sensitivitätsanalyse!$M37,W$4,0),0)+IF(W$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(X$79<=Sensitivitätsanalyse!$M37,X$4,0),0)+IF(X$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Y$79<=Sensitivitätsanalyse!$M37,Y$4,0),0)+IF(Y$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(Z$79<=Sensitivitätsanalyse!$M37,Z$4,0),0)+IF(Z$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AA$79<=Sensitivitätsanalyse!$M37,AA$4,0),0)+IF(AA$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AB$79<=Sensitivitätsanalyse!$M37,AB$4,0),0)+IF(AB$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AC$79<=Sensitivitätsanalyse!$M37,AC$4,0),0)+IF(AC$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AD$79<=Sensitivitätsanalyse!$M37,AD$4,0),0)+IF(AD$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AE$79<=Sensitivitätsanalyse!$M37,AE$4,0),0)+IF(AE$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AF$79<=Sensitivitätsanalyse!$M37,AF$4,0),0)+IF(AF$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AG$79<=Sensitivitätsanalyse!$M37,AG$4,0),0)+IF(AG$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AH$79<=Sensitivitätsanalyse!$M37,AH$4,0),0)+IF(AH$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AI$79<=Sensitivitätsanalyse!$M37,AI$4,0),0)+IF(AI$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AJ$79<=Sensitivitätsanalyse!$M37,AJ$4,0),0)+IF(AJ$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AK$79<=Sensitivitätsanalyse!$M37,AK$4,0),0)+IF(AK$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AL$79<=Sensitivitätsanalyse!$M37,AL$4,0),0)+IF(AL$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AM$79<=Sensitivitätsanalyse!$M37,AM$4,0),0)+IF(AM$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AN$79<=Sensitivitätsanalyse!$M37,AN$4,0),0)+IF(AN$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AO$79<=Sensitivitätsanalyse!$M37,AO$4,0),0)+IF(AO$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AP$79<=Sensitivitätsanalyse!$M37,AP$4,0),0)+IF(AP$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AQ$79<=Sensitivitätsanalyse!$M37,AQ$4,0),0)+IF(AQ$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AR$79<=Sensitivitätsanalyse!$M37,AR$4,0),0)+IF(AR$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AS$79<=Sensitivitätsanalyse!$M37,AS$4,0),0)+IF(AS$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AT$79<=Sensitivitätsanalyse!$M37,AT$4,0),0)+IF(AT$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AU$79<=Sensitivitätsanalyse!$M37,AU$4,0),0)+IF(AU$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AV$79<=Sensitivitätsanalyse!$M37,AV$4,0),0)+IF(AV$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AW$79<=Sensitivitätsanalyse!$M37,AW$4,0),0)+IF(AW$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AX$79<=Sensitivitätsanalyse!$M37,AX$4,0),0)+IF(AX$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AY$79<=Sensitivitätsanalyse!$M37,AY$4,0),0)+IF(AY$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(AZ$79<=Sensitivitätsanalyse!$M37,AZ$4,0),0)+IF(AZ$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}},{"$f":"IF(Eingabepruefung=\"\",IF(BA$79<=Sensitivitätsanalyse!$M37,BA$4,0),0)+IF(BA$79=Sensitivitätsanalyse!$M37,PV(KWZins22,_ND1,PMT(KWZins22,_ND2,RestWNDneu/(1+KWZins22)^_ND2))-RestWNDalt,0)","v":{"v":0,"d":"0 €"}}]
[]
[null,"dyn. AMZ bei Änderung Differenzinv."]
[null,"Barwert Rückzahlung",null,{"$f":"D5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"dyn. AMZ",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"IF(ISNUMBER(SUM(D95:BA95)),SUM(D95:BA95),\" k. A.\")","v":0},{"$f":"-C10","v":0},{"$f":"IF(C95>SUM($D$93:D$93),1,IF(D$93>0,C95/D$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:E$93),1,IF(AND(E$93>0,$C95-SUM($D$93:D$93)>0),($C95-SUM($D$93:D$93))/E$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:F$93),1,IF(AND(F$93>0,$C95-SUM($D$93:E$93)>0),($C95-SUM($D$93:E$93))/F$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:G$93),1,IF(AND(G$93>0,$C95-SUM($D$93:F$93)>0),($C95-SUM($D$93:F$93))/G$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:H$93),1,IF(AND(H$93>0,$C95-SUM($D$93:G$93)>0),($C95-SUM($D$93:G$93))/H$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:I$93),1,IF(AND(I$93>0,$C95-SUM($D$93:H$93)>0),($C95-SUM($D$93:H$93))/I$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:J$93),1,IF(AND(J$93>0,$C95-SUM($D$93:I$93)>0),($C95-SUM($D$93:I$93))/J$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:K$93),1,IF(AND(K$93>0,$C95-SUM($D$93:J$93)>0),($C95-SUM($D$93:J$93))/K$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:L$93),1,IF(AND(L$93>0,$C95-SUM($D$93:K$93)>0),($C95-SUM($D$93:K$93))/L$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:M$93),1,IF(AND(M$93>0,$C95-SUM($D$93:L$93)>0),($C95-SUM($D$93:L$93))/M$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:N$93),1,IF(AND(N$93>0,$C95-SUM($D$93:M$93)>0),($C95-SUM($D$93:M$93))/N$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:O$93),1,IF(AND(O$93>0,$C95-SUM($D$93:N$93)>0),($C95-SUM($D$93:N$93))/O$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:P$93),1,IF(AND(P$93>0,$C95-SUM($D$93:O$93)>0),($C95-SUM($D$93:O$93))/P$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:Q$93),1,IF(AND(Q$93>0,$C95-SUM($D$93:P$93)>0),($C95-SUM($D$93:P$93))/Q$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:R$93),1,IF(AND(R$93>0,$C95-SUM($D$93:Q$93)>0),($C95-SUM($D$93:Q$93))/R$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:S$93),1,IF(AND(S$93>0,$C95-SUM($D$93:R$93)>0),($C95-SUM($D$93:R$93))/S$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:T$93),1,IF(AND(T$93>0,$C95-SUM($D$93:S$93)>0),($C95-SUM($D$93:S$93))/T$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:U$93),1,IF(AND(U$93>0,$C95-SUM($D$93:T$93)>0),($C95-SUM($D$93:T$93))/U$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:V$93),1,IF(AND(V$93>0,$C95-SUM($D$93:U$93)>0),($C95-SUM($D$93:U$93))/V$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:W$93),1,IF(AND(W$93>0,$C95-SUM($D$93:V$93)>0),($C95-SUM($D$93:V$93))/W$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:X$93),1,IF(AND(X$93>0,$C95-SUM($D$93:W$93)>0),($C95-SUM($D$93:W$93))/X$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:Y$93),1,IF(AND(Y$93>0,$C95-SUM($D$93:X$93)>0),($C95-SUM($D$93:X$93))/Y$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:Z$93),1,IF(AND(Z$93>0,$C95-SUM($D$93:Y$93)>0),($C95-SUM($D$93:Y$93))/Z$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AA$93),1,IF(AND(AA$93>0,$C95-SUM($D$93:Z$93)>0),($C95-SUM($D$93:Z$93))/AA$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AB$93),1,IF(AND(AB$93>0,$C95-SUM($D$93:AA$93)>0),($C95-SUM($D$93:AA$93))/AB$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AC$93),1,IF(AND(AC$93>0,$C95-SUM($D$93:AB$93)>0),($C95-SUM($D$93:AB$93))/AC$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AD$93),1,IF(AND(AD$93>0,$C95-SUM($D$93:AC$93)>0),($C95-SUM($D$93:AC$93))/AD$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AE$93),1,IF(AND(AE$93>0,$C95-SUM($D$93:AD$93)>0),($C95-SUM($D$93:AD$93))/AE$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AF$93),1,IF(AND(AF$93>0,$C95-SUM($D$93:AE$93)>0),($C95-SUM($D$93:AE$93))/AF$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AG$93),1,IF(AND(AG$93>0,$C95-SUM($D$93:AF$93)>0),($C95-SUM($D$93:AF$93))/AG$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AH$93),1,IF(AND(AH$93>0,$C95-SUM($D$93:AG$93)>0),($C95-SUM($D$93:AG$93))/AH$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AI$93),1,IF(AND(AI$93>0,$C95-SUM($D$93:AH$93)>0),($C95-SUM($D$93:AH$93))/AI$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AJ$93),1,IF(AND(AJ$93>0,$C95-SUM($D$93:AI$93)>0),($C95-SUM($D$93:AI$93))/AJ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AK$93),1,IF(AND(AK$93>0,$C95-SUM($D$93:AJ$93)>0),($C95-SUM($D$93:AJ$93))/AK$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AL$93),1,IF(AND(AL$93>0,$C95-SUM($D$93:AK$93)>0),($C95-SUM($D$93:AK$93))/AL$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AM$93),1,IF(AND(AM$93>0,$C95-SUM($D$93:AL$93)>0),($C95-SUM($D$93:AL$93))/AM$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AN$93),1,IF(AND(AN$93>0,$C95-SUM($D$93:AM$93)>0),($C95-SUM($D$93:AM$93))/AN$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AO$93),1,IF(AND(AO$93>0,$C95-SUM($D$93:AN$93)>0),($C95-SUM($D$93:AN$93))/AO$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AP$93),1,IF(AND(AP$93>0,$C95-SUM($D$93:AO$93)>0),($C95-SUM($D$93:AO$93))/AP$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AQ$93),1,IF(AND(AQ$93>0,$C95-SUM($D$93:AP$93)>0),($C95-SUM($D$93:AP$93))/AQ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AR$93),1,IF(AND(AR$93>0,$C95-SUM($D$93:AQ$93)>0),($C95-SUM($D$93:AQ$93))/AR$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AS$93),1,IF(AND(AS$93>0,$C95-SUM($D$93:AR$93)>0),($C95-SUM($D$93:AR$93))/AS$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AT$93),1,IF(AND(AT$93>0,$C95-SUM($D$93:AS$93)>0),($C95-SUM($D$93:AS$93))/AT$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AU$93),1,IF(AND(AU$93>0,$C95-SUM($D$93:AT$93)>0),($C95-SUM($D$93:AT$93))/AU$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AV$93),1,IF(AND(AV$93>0,$C95-SUM($D$93:AU$93)>0),($C95-SUM($D$93:AU$93))/AV$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AW$93),1,IF(AND(AW$93>0,$C95-SUM($D$93:AV$93)>0),($C95-SUM($D$93:AV$93))/AW$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AX$93),1,IF(AND(AX$93>0,$C95-SUM($D$93:AW$93)>0),($C95-SUM($D$93:AW$93))/AX$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AY$93),1,IF(AND(AY$93>0,$C95-SUM($D$93:AX$93)>0),($C95-SUM($D$93:AX$93))/AY$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:AZ$93),1,IF(AND(AZ$93>0,$C95-SUM($D$93:AY$93)>0),($C95-SUM($D$93:AY$93))/AZ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C95>SUM($D$93:BA$93),1,IF(AND(BA$93>0,$C95-SUM($D$93:AZ$93)>0),($C95-SUM($D$93:AZ$93))/BA$93,0))","v":{"v":0,"d":"0.0"}}]
[null,{"$f":"IF(ISNUMBER(SUM(D96:BA96)),SUM(D96:BA96),\" k. A.\")","v":0},{"$f":"-C11","v":0},{"$f":"IF(C96>SUM($D$93:D$93),1,IF(D$93>0,C96/D$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:E$93),1,IF(AND(E$93>0,$C96-SUM($D$93:D$93)>0),($C96-SUM($D$93:D$93))/E$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:F$93),1,IF(AND(F$93>0,$C96-SUM($D$93:E$93)>0),($C96-SUM($D$93:E$93))/F$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:G$93),1,IF(AND(G$93>0,$C96-SUM($D$93:F$93)>0),($C96-SUM($D$93:F$93))/G$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:H$93),1,IF(AND(H$93>0,$C96-SUM($D$93:G$93)>0),($C96-SUM($D$93:G$93))/H$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:I$93),1,IF(AND(I$93>0,$C96-SUM($D$93:H$93)>0),($C96-SUM($D$93:H$93))/I$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:J$93),1,IF(AND(J$93>0,$C96-SUM($D$93:I$93)>0),($C96-SUM($D$93:I$93))/J$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:K$93),1,IF(AND(K$93>0,$C96-SUM($D$93:J$93)>0),($C96-SUM($D$93:J$93))/K$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:L$93),1,IF(AND(L$93>0,$C96-SUM($D$93:K$93)>0),($C96-SUM($D$93:K$93))/L$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:M$93),1,IF(AND(M$93>0,$C96-SUM($D$93:L$93)>0),($C96-SUM($D$93:L$93))/M$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:N$93),1,IF(AND(N$93>0,$C96-SUM($D$93:M$93)>0),($C96-SUM($D$93:M$93))/N$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:O$93),1,IF(AND(O$93>0,$C96-SUM($D$93:N$93)>0),($C96-SUM($D$93:N$93))/O$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:P$93),1,IF(AND(P$93>0,$C96-SUM($D$93:O$93)>0),($C96-SUM($D$93:O$93))/P$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:Q$93),1,IF(AND(Q$93>0,$C96-SUM($D$93:P$93)>0),($C96-SUM($D$93:P$93))/Q$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:R$93),1,IF(AND(R$93>0,$C96-SUM($D$93:Q$93)>0),($C96-SUM($D$93:Q$93))/R$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:S$93),1,IF(AND(S$93>0,$C96-SUM($D$93:R$93)>0),($C96-SUM($D$93:R$93))/S$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:T$93),1,IF(AND(T$93>0,$C96-SUM($D$93:S$93)>0),($C96-SUM($D$93:S$93))/T$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:U$93),1,IF(AND(U$93>0,$C96-SUM($D$93:T$93)>0),($C96-SUM($D$93:T$93))/U$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:V$93),1,IF(AND(V$93>0,$C96-SUM($D$93:U$93)>0),($C96-SUM($D$93:U$93))/V$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:W$93),1,IF(AND(W$93>0,$C96-SUM($D$93:V$93)>0),($C96-SUM($D$93:V$93))/W$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:X$93),1,IF(AND(X$93>0,$C96-SUM($D$93:W$93)>0),($C96-SUM($D$93:W$93))/X$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:Y$93),1,IF(AND(Y$93>0,$C96-SUM($D$93:X$93)>0),($C96-SUM($D$93:X$93))/Y$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:Z$93),1,IF(AND(Z$93>0,$C96-SUM($D$93:Y$93)>0),($C96-SUM($D$93:Y$93))/Z$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AA$93),1,IF(AND(AA$93>0,$C96-SUM($D$93:Z$93)>0),($C96-SUM($D$93:Z$93))/AA$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AB$93),1,IF(AND(AB$93>0,$C96-SUM($D$93:AA$93)>0),($C96-SUM($D$93:AA$93))/AB$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AC$93),1,IF(AND(AC$93>0,$C96-SUM($D$93:AB$93)>0),($C96-SUM($D$93:AB$93))/AC$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AD$93),1,IF(AND(AD$93>0,$C96-SUM($D$93:AC$93)>0),($C96-SUM($D$93:AC$93))/AD$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AE$93),1,IF(AND(AE$93>0,$C96-SUM($D$93:AD$93)>0),($C96-SUM($D$93:AD$93))/AE$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AF$93),1,IF(AND(AF$93>0,$C96-SUM($D$93:AE$93)>0),($C96-SUM($D$93:AE$93))/AF$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AG$93),1,IF(AND(AG$93>0,$C96-SUM($D$93:AF$93)>0),($C96-SUM($D$93:AF$93))/AG$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AH$93),1,IF(AND(AH$93>0,$C96-SUM($D$93:AG$93)>0),($C96-SUM($D$93:AG$93))/AH$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AI$93),1,IF(AND(AI$93>0,$C96-SUM($D$93:AH$93)>0),($C96-SUM($D$93:AH$93))/AI$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AJ$93),1,IF(AND(AJ$93>0,$C96-SUM($D$93:AI$93)>0),($C96-SUM($D$93:AI$93))/AJ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AK$93),1,IF(AND(AK$93>0,$C96-SUM($D$93:AJ$93)>0),($C96-SUM($D$93:AJ$93))/AK$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AL$93),1,IF(AND(AL$93>0,$C96-SUM($D$93:AK$93)>0),($C96-SUM($D$93:AK$93))/AL$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AM$93),1,IF(AND(AM$93>0,$C96-SUM($D$93:AL$93)>0),($C96-SUM($D$93:AL$93))/AM$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AN$93),1,IF(AND(AN$93>0,$C96-SUM($D$93:AM$93)>0),($C96-SUM($D$93:AM$93))/AN$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AO$93),1,IF(AND(AO$93>0,$C96-SUM($D$93:AN$93)>0),($C96-SUM($D$93:AN$93))/AO$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AP$93),1,IF(AND(AP$93>0,$C96-SUM($D$93:AO$93)>0),($C96-SUM($D$93:AO$93))/AP$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AQ$93),1,IF(AND(AQ$93>0,$C96-SUM($D$93:AP$93)>0),($C96-SUM($D$93:AP$93))/AQ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AR$93),1,IF(AND(AR$93>0,$C96-SUM($D$93:AQ$93)>0),($C96-SUM($D$93:AQ$93))/AR$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AS$93),1,IF(AND(AS$93>0,$C96-SUM($D$93:AR$93)>0),($C96-SUM($D$93:AR$93))/AS$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AT$93),1,IF(AND(AT$93>0,$C96-SUM($D$93:AS$93)>0),($C96-SUM($D$93:AS$93))/AT$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AU$93),1,IF(AND(AU$93>0,$C96-SUM($D$93:AT$93)>0),($C96-SUM($D$93:AT$93))/AU$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AV$93),1,IF(AND(AV$93>0,$C96-SUM($D$93:AU$93)>0),($C96-SUM($D$93:AU$93))/AV$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AW$93),1,IF(AND(AW$93>0,$C96-SUM($D$93:AV$93)>0),($C96-SUM($D$93:AV$93))/AW$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AX$93),1,IF(AND(AX$93>0,$C96-SUM($D$93:AW$93)>0),($C96-SUM($D$93:AW$93))/AX$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AY$93),1,IF(AND(AY$93>0,$C96-SUM($D$93:AX$93)>0),($C96-SUM($D$93:AX$93))/AY$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:AZ$93),1,IF(AND(AZ$93>0,$C96-SUM($D$93:AY$93)>0),($C96-SUM($D$93:AY$93))/AZ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C96>SUM($D$93:BA$93),1,IF(AND(BA$93>0,$C96-SUM($D$93:AZ$93)>0),($C96-SUM($D$93:AZ$93))/BA$93,0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C97>SUM($D$93:D$93),1,IF(D$93>0,C97/D$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:E$93),1,IF(AND(E$93>0,$C97-SUM($D$93:D$93)>0),($C97-SUM($D$93:D$93))/E$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:F$93),1,IF(AND(F$93>0,$C97-SUM($D$93:E$93)>0),($C97-SUM($D$93:E$93))/F$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:G$93),1,IF(AND(G$93>0,$C97-SUM($D$93:F$93)>0),($C97-SUM($D$93:F$93))/G$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:H$93),1,IF(AND(H$93>0,$C97-SUM($D$93:G$93)>0),($C97-SUM($D$93:G$93))/H$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:I$93),1,IF(AND(I$93>0,$C97-SUM($D$93:H$93)>0),($C97-SUM($D$93:H$93))/I$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:J$93),1,IF(AND(J$93>0,$C97-SUM($D$93:I$93)>0),($C97-SUM($D$93:I$93))/J$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:K$93),1,IF(AND(K$93>0,$C97-SUM($D$93:J$93)>0),($C97-SUM($D$93:J$93))/K$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:L$93),1,IF(AND(L$93>0,$C97-SUM($D$93:K$93)>0),($C97-SUM($D$93:K$93))/L$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:M$93),1,IF(AND(M$93>0,$C97-SUM($D$93:L$93)>0),($C97-SUM($D$93:L$93))/M$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:N$93),1,IF(AND(N$93>0,$C97-SUM($D$93:M$93)>0),($C97-SUM($D$93:M$93))/N$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:O$93),1,IF(AND(O$93>0,$C97-SUM($D$93:N$93)>0),($C97-SUM($D$93:N$93))/O$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:P$93),1,IF(AND(P$93>0,$C97-SUM($D$93:O$93)>0),($C97-SUM($D$93:O$93))/P$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:Q$93),1,IF(AND(Q$93>0,$C97-SUM($D$93:P$93)>0),($C97-SUM($D$93:P$93))/Q$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:R$93),1,IF(AND(R$93>0,$C97-SUM($D$93:Q$93)>0),($C97-SUM($D$93:Q$93))/R$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:S$93),1,IF(AND(S$93>0,$C97-SUM($D$93:R$93)>0),($C97-SUM($D$93:R$93))/S$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:T$93),1,IF(AND(T$93>0,$C97-SUM($D$93:S$93)>0),($C97-SUM($D$93:S$93))/T$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:U$93),1,IF(AND(U$93>0,$C97-SUM($D$93:T$93)>0),($C97-SUM($D$93:T$93))/U$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:V$93),1,IF(AND(V$93>0,$C97-SUM($D$93:U$93)>0),($C97-SUM($D$93:U$93))/V$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:W$93),1,IF(AND(W$93>0,$C97-SUM($D$93:V$93)>0),($C97-SUM($D$93:V$93))/W$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:X$93),1,IF(AND(X$93>0,$C97-SUM($D$93:W$93)>0),($C97-SUM($D$93:W$93))/X$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:Y$93),1,IF(AND(Y$93>0,$C97-SUM($D$93:X$93)>0),($C97-SUM($D$93:X$93))/Y$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:Z$93),1,IF(AND(Z$93>0,$C97-SUM($D$93:Y$93)>0),($C97-SUM($D$93:Y$93))/Z$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AA$93),1,IF(AND(AA$93>0,$C97-SUM($D$93:Z$93)>0),($C97-SUM($D$93:Z$93))/AA$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AB$93),1,IF(AND(AB$93>0,$C97-SUM($D$93:AA$93)>0),($C97-SUM($D$93:AA$93))/AB$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AC$93),1,IF(AND(AC$93>0,$C97-SUM($D$93:AB$93)>0),($C97-SUM($D$93:AB$93))/AC$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AD$93),1,IF(AND(AD$93>0,$C97-SUM($D$93:AC$93)>0),($C97-SUM($D$93:AC$93))/AD$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AE$93),1,IF(AND(AE$93>0,$C97-SUM($D$93:AD$93)>0),($C97-SUM($D$93:AD$93))/AE$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AF$93),1,IF(AND(AF$93>0,$C97-SUM($D$93:AE$93)>0),($C97-SUM($D$93:AE$93))/AF$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AG$93),1,IF(AND(AG$93>0,$C97-SUM($D$93:AF$93)>0),($C97-SUM($D$93:AF$93))/AG$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AH$93),1,IF(AND(AH$93>0,$C97-SUM($D$93:AG$93)>0),($C97-SUM($D$93:AG$93))/AH$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AI$93),1,IF(AND(AI$93>0,$C97-SUM($D$93:AH$93)>0),($C97-SUM($D$93:AH$93))/AI$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AJ$93),1,IF(AND(AJ$93>0,$C97-SUM($D$93:AI$93)>0),($C97-SUM($D$93:AI$93))/AJ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AK$93),1,IF(AND(AK$93>0,$C97-SUM($D$93:AJ$93)>0),($C97-SUM($D$93:AJ$93))/AK$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AL$93),1,IF(AND(AL$93>0,$C97-SUM($D$93:AK$93)>0),($C97-SUM($D$93:AK$93))/AL$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AM$93),1,IF(AND(AM$93>0,$C97-SUM($D$93:AL$93)>0),($C97-SUM($D$93:AL$93))/AM$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AN$93),1,IF(AND(AN$93>0,$C97-SUM($D$93:AM$93)>0),($C97-SUM($D$93:AM$93))/AN$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AO$93),1,IF(AND(AO$93>0,$C97-SUM($D$93:AN$93)>0),($C97-SUM($D$93:AN$93))/AO$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AP$93),1,IF(AND(AP$93>0,$C97-SUM($D$93:AO$93)>0),($C97-SUM($D$93:AO$93))/AP$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AQ$93),1,IF(AND(AQ$93>0,$C97-SUM($D$93:AP$93)>0),($C97-SUM($D$93:AP$93))/AQ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AR$93),1,IF(AND(AR$93>0,$C97-SUM($D$93:AQ$93)>0),($C97-SUM($D$93:AQ$93))/AR$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AS$93),1,IF(AND(AS$93>0,$C97-SUM($D$93:AR$93)>0),($C97-SUM($D$93:AR$93))/AS$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AT$93),1,IF(AND(AT$93>0,$C97-SUM($D$93:AS$93)>0),($C97-SUM($D$93:AS$93))/AT$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AU$93),1,IF(AND(AU$93>0,$C97-SUM($D$93:AT$93)>0),($C97-SUM($D$93:AT$93))/AU$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AV$93),1,IF(AND(AV$93>0,$C97-SUM($D$93:AU$93)>0),($C97-SUM($D$93:AU$93))/AV$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AW$93),1,IF(AND(AW$93>0,$C97-SUM($D$93:AV$93)>0),($C97-SUM($D$93:AV$93))/AW$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AX$93),1,IF(AND(AX$93>0,$C97-SUM($D$93:AW$93)>0),($C97-SUM($D$93:AW$93))/AX$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AY$93),1,IF(AND(AY$93>0,$C97-SUM($D$93:AX$93)>0),($C97-SUM($D$93:AX$93))/AY$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:AZ$93),1,IF(AND(AZ$93>0,$C97-SUM($D$93:AY$93)>0),($C97-SUM($D$93:AY$93))/AZ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C97>SUM($D$93:BA$93),1,IF(AND(BA$93>0,$C97-SUM($D$93:AZ$93)>0),($C97-SUM($D$93:AZ$93))/BA$93,0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C98>SUM($D$93:D$93),1,IF(D$93>0,C98/D$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:E$93),1,IF(AND(E$93>0,$C98-SUM($D$93:D$93)>0),($C98-SUM($D$93:D$93))/E$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:F$93),1,IF(AND(F$93>0,$C98-SUM($D$93:E$93)>0),($C98-SUM($D$93:E$93))/F$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:G$93),1,IF(AND(G$93>0,$C98-SUM($D$93:F$93)>0),($C98-SUM($D$93:F$93))/G$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:H$93),1,IF(AND(H$93>0,$C98-SUM($D$93:G$93)>0),($C98-SUM($D$93:G$93))/H$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:I$93),1,IF(AND(I$93>0,$C98-SUM($D$93:H$93)>0),($C98-SUM($D$93:H$93))/I$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:J$93),1,IF(AND(J$93>0,$C98-SUM($D$93:I$93)>0),($C98-SUM($D$93:I$93))/J$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:K$93),1,IF(AND(K$93>0,$C98-SUM($D$93:J$93)>0),($C98-SUM($D$93:J$93))/K$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:L$93),1,IF(AND(L$93>0,$C98-SUM($D$93:K$93)>0),($C98-SUM($D$93:K$93))/L$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:M$93),1,IF(AND(M$93>0,$C98-SUM($D$93:L$93)>0),($C98-SUM($D$93:L$93))/M$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:N$93),1,IF(AND(N$93>0,$C98-SUM($D$93:M$93)>0),($C98-SUM($D$93:M$93))/N$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:O$93),1,IF(AND(O$93>0,$C98-SUM($D$93:N$93)>0),($C98-SUM($D$93:N$93))/O$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:P$93),1,IF(AND(P$93>0,$C98-SUM($D$93:O$93)>0),($C98-SUM($D$93:O$93))/P$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:Q$93),1,IF(AND(Q$93>0,$C98-SUM($D$93:P$93)>0),($C98-SUM($D$93:P$93))/Q$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:R$93),1,IF(AND(R$93>0,$C98-SUM($D$93:Q$93)>0),($C98-SUM($D$93:Q$93))/R$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:S$93),1,IF(AND(S$93>0,$C98-SUM($D$93:R$93)>0),($C98-SUM($D$93:R$93))/S$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:T$93),1,IF(AND(T$93>0,$C98-SUM($D$93:S$93)>0),($C98-SUM($D$93:S$93))/T$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:U$93),1,IF(AND(U$93>0,$C98-SUM($D$93:T$93)>0),($C98-SUM($D$93:T$93))/U$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:V$93),1,IF(AND(V$93>0,$C98-SUM($D$93:U$93)>0),($C98-SUM($D$93:U$93))/V$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:W$93),1,IF(AND(W$93>0,$C98-SUM($D$93:V$93)>0),($C98-SUM($D$93:V$93))/W$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:X$93),1,IF(AND(X$93>0,$C98-SUM($D$93:W$93)>0),($C98-SUM($D$93:W$93))/X$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:Y$93),1,IF(AND(Y$93>0,$C98-SUM($D$93:X$93)>0),($C98-SUM($D$93:X$93))/Y$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:Z$93),1,IF(AND(Z$93>0,$C98-SUM($D$93:Y$93)>0),($C98-SUM($D$93:Y$93))/Z$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AA$93),1,IF(AND(AA$93>0,$C98-SUM($D$93:Z$93)>0),($C98-SUM($D$93:Z$93))/AA$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AB$93),1,IF(AND(AB$93>0,$C98-SUM($D$93:AA$93)>0),($C98-SUM($D$93:AA$93))/AB$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AC$93),1,IF(AND(AC$93>0,$C98-SUM($D$93:AB$93)>0),($C98-SUM($D$93:AB$93))/AC$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AD$93),1,IF(AND(AD$93>0,$C98-SUM($D$93:AC$93)>0),($C98-SUM($D$93:AC$93))/AD$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AE$93),1,IF(AND(AE$93>0,$C98-SUM($D$93:AD$93)>0),($C98-SUM($D$93:AD$93))/AE$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AF$93),1,IF(AND(AF$93>0,$C98-SUM($D$93:AE$93)>0),($C98-SUM($D$93:AE$93))/AF$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AG$93),1,IF(AND(AG$93>0,$C98-SUM($D$93:AF$93)>0),($C98-SUM($D$93:AF$93))/AG$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AH$93),1,IF(AND(AH$93>0,$C98-SUM($D$93:AG$93)>0),($C98-SUM($D$93:AG$93))/AH$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AI$93),1,IF(AND(AI$93>0,$C98-SUM($D$93:AH$93)>0),($C98-SUM($D$93:AH$93))/AI$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AJ$93),1,IF(AND(AJ$93>0,$C98-SUM($D$93:AI$93)>0),($C98-SUM($D$93:AI$93))/AJ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AK$93),1,IF(AND(AK$93>0,$C98-SUM($D$93:AJ$93)>0),($C98-SUM($D$93:AJ$93))/AK$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AL$93),1,IF(AND(AL$93>0,$C98-SUM($D$93:AK$93)>0),($C98-SUM($D$93:AK$93))/AL$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AM$93),1,IF(AND(AM$93>0,$C98-SUM($D$93:AL$93)>0),($C98-SUM($D$93:AL$93))/AM$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AN$93),1,IF(AND(AN$93>0,$C98-SUM($D$93:AM$93)>0),($C98-SUM($D$93:AM$93))/AN$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AO$93),1,IF(AND(AO$93>0,$C98-SUM($D$93:AN$93)>0),($C98-SUM($D$93:AN$93))/AO$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AP$93),1,IF(AND(AP$93>0,$C98-SUM($D$93:AO$93)>0),($C98-SUM($D$93:AO$93))/AP$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AQ$93),1,IF(AND(AQ$93>0,$C98-SUM($D$93:AP$93)>0),($C98-SUM($D$93:AP$93))/AQ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AR$93),1,IF(AND(AR$93>0,$C98-SUM($D$93:AQ$93)>0),($C98-SUM($D$93:AQ$93))/AR$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AS$93),1,IF(AND(AS$93>0,$C98-SUM($D$93:AR$93)>0),($C98-SUM($D$93:AR$93))/AS$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AT$93),1,IF(AND(AT$93>0,$C98-SUM($D$93:AS$93)>0),($C98-SUM($D$93:AS$93))/AT$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AU$93),1,IF(AND(AU$93>0,$C98-SUM($D$93:AT$93)>0),($C98-SUM($D$93:AT$93))/AU$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AV$93),1,IF(AND(AV$93>0,$C98-SUM($D$93:AU$93)>0),($C98-SUM($D$93:AU$93))/AV$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AW$93),1,IF(AND(AW$93>0,$C98-SUM($D$93:AV$93)>0),($C98-SUM($D$93:AV$93))/AW$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AX$93),1,IF(AND(AX$93>0,$C98-SUM($D$93:AW$93)>0),($C98-SUM($D$93:AW$93))/AX$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AY$93),1,IF(AND(AY$93>0,$C98-SUM($D$93:AX$93)>0),($C98-SUM($D$93:AX$93))/AY$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:AZ$93),1,IF(AND(AZ$93>0,$C98-SUM($D$93:AY$93)>0),($C98-SUM($D$93:AY$93))/AZ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C98>SUM($D$93:BA$93),1,IF(AND(BA$93>0,$C98-SUM($D$93:AZ$93)>0),($C98-SUM($D$93:AZ$93))/BA$93,0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C99>SUM($D$93:D$93),1,IF(D$93>0,C99/D$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:E$93),1,IF(AND(E$93>0,$C99-SUM($D$93:D$93)>0),($C99-SUM($D$93:D$93))/E$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:F$93),1,IF(AND(F$93>0,$C99-SUM($D$93:E$93)>0),($C99-SUM($D$93:E$93))/F$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:G$93),1,IF(AND(G$93>0,$C99-SUM($D$93:F$93)>0),($C99-SUM($D$93:F$93))/G$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:H$93),1,IF(AND(H$93>0,$C99-SUM($D$93:G$93)>0),($C99-SUM($D$93:G$93))/H$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:I$93),1,IF(AND(I$93>0,$C99-SUM($D$93:H$93)>0),($C99-SUM($D$93:H$93))/I$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:J$93),1,IF(AND(J$93>0,$C99-SUM($D$93:I$93)>0),($C99-SUM($D$93:I$93))/J$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:K$93),1,IF(AND(K$93>0,$C99-SUM($D$93:J$93)>0),($C99-SUM($D$93:J$93))/K$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:L$93),1,IF(AND(L$93>0,$C99-SUM($D$93:K$93)>0),($C99-SUM($D$93:K$93))/L$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:M$93),1,IF(AND(M$93>0,$C99-SUM($D$93:L$93)>0),($C99-SUM($D$93:L$93))/M$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:N$93),1,IF(AND(N$93>0,$C99-SUM($D$93:M$93)>0),($C99-SUM($D$93:M$93))/N$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:O$93),1,IF(AND(O$93>0,$C99-SUM($D$93:N$93)>0),($C99-SUM($D$93:N$93))/O$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:P$93),1,IF(AND(P$93>0,$C99-SUM($D$93:O$93)>0),($C99-SUM($D$93:O$93))/P$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:Q$93),1,IF(AND(Q$93>0,$C99-SUM($D$93:P$93)>0),($C99-SUM($D$93:P$93))/Q$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:R$93),1,IF(AND(R$93>0,$C99-SUM($D$93:Q$93)>0),($C99-SUM($D$93:Q$93))/R$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:S$93),1,IF(AND(S$93>0,$C99-SUM($D$93:R$93)>0),($C99-SUM($D$93:R$93))/S$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:T$93),1,IF(AND(T$93>0,$C99-SUM($D$93:S$93)>0),($C99-SUM($D$93:S$93))/T$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:U$93),1,IF(AND(U$93>0,$C99-SUM($D$93:T$93)>0),($C99-SUM($D$93:T$93))/U$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:V$93),1,IF(AND(V$93>0,$C99-SUM($D$93:U$93)>0),($C99-SUM($D$93:U$93))/V$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:W$93),1,IF(AND(W$93>0,$C99-SUM($D$93:V$93)>0),($C99-SUM($D$93:V$93))/W$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:X$93),1,IF(AND(X$93>0,$C99-SUM($D$93:W$93)>0),($C99-SUM($D$93:W$93))/X$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:Y$93),1,IF(AND(Y$93>0,$C99-SUM($D$93:X$93)>0),($C99-SUM($D$93:X$93))/Y$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:Z$93),1,IF(AND(Z$93>0,$C99-SUM($D$93:Y$93)>0),($C99-SUM($D$93:Y$93))/Z$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AA$93),1,IF(AND(AA$93>0,$C99-SUM($D$93:Z$93)>0),($C99-SUM($D$93:Z$93))/AA$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AB$93),1,IF(AND(AB$93>0,$C99-SUM($D$93:AA$93)>0),($C99-SUM($D$93:AA$93))/AB$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AC$93),1,IF(AND(AC$93>0,$C99-SUM($D$93:AB$93)>0),($C99-SUM($D$93:AB$93))/AC$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AD$93),1,IF(AND(AD$93>0,$C99-SUM($D$93:AC$93)>0),($C99-SUM($D$93:AC$93))/AD$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AE$93),1,IF(AND(AE$93>0,$C99-SUM($D$93:AD$93)>0),($C99-SUM($D$93:AD$93))/AE$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AF$93),1,IF(AND(AF$93>0,$C99-SUM($D$93:AE$93)>0),($C99-SUM($D$93:AE$93))/AF$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AG$93),1,IF(AND(AG$93>0,$C99-SUM($D$93:AF$93)>0),($C99-SUM($D$93:AF$93))/AG$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AH$93),1,IF(AND(AH$93>0,$C99-SUM($D$93:AG$93)>0),($C99-SUM($D$93:AG$93))/AH$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AI$93),1,IF(AND(AI$93>0,$C99-SUM($D$93:AH$93)>0),($C99-SUM($D$93:AH$93))/AI$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AJ$93),1,IF(AND(AJ$93>0,$C99-SUM($D$93:AI$93)>0),($C99-SUM($D$93:AI$93))/AJ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AK$93),1,IF(AND(AK$93>0,$C99-SUM($D$93:AJ$93)>0),($C99-SUM($D$93:AJ$93))/AK$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AL$93),1,IF(AND(AL$93>0,$C99-SUM($D$93:AK$93)>0),($C99-SUM($D$93:AK$93))/AL$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AM$93),1,IF(AND(AM$93>0,$C99-SUM($D$93:AL$93)>0),($C99-SUM($D$93:AL$93))/AM$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AN$93),1,IF(AND(AN$93>0,$C99-SUM($D$93:AM$93)>0),($C99-SUM($D$93:AM$93))/AN$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AO$93),1,IF(AND(AO$93>0,$C99-SUM($D$93:AN$93)>0),($C99-SUM($D$93:AN$93))/AO$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AP$93),1,IF(AND(AP$93>0,$C99-SUM($D$93:AO$93)>0),($C99-SUM($D$93:AO$93))/AP$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AQ$93),1,IF(AND(AQ$93>0,$C99-SUM($D$93:AP$93)>0),($C99-SUM($D$93:AP$93))/AQ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AR$93),1,IF(AND(AR$93>0,$C99-SUM($D$93:AQ$93)>0),($C99-SUM($D$93:AQ$93))/AR$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AS$93),1,IF(AND(AS$93>0,$C99-SUM($D$93:AR$93)>0),($C99-SUM($D$93:AR$93))/AS$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AT$93),1,IF(AND(AT$93>0,$C99-SUM($D$93:AS$93)>0),($C99-SUM($D$93:AS$93))/AT$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AU$93),1,IF(AND(AU$93>0,$C99-SUM($D$93:AT$93)>0),($C99-SUM($D$93:AT$93))/AU$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AV$93),1,IF(AND(AV$93>0,$C99-SUM($D$93:AU$93)>0),($C99-SUM($D$93:AU$93))/AV$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AW$93),1,IF(AND(AW$93>0,$C99-SUM($D$93:AV$93)>0),($C99-SUM($D$93:AV$93))/AW$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AX$93),1,IF(AND(AX$93>0,$C99-SUM($D$93:AW$93)>0),($C99-SUM($D$93:AW$93))/AX$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AY$93),1,IF(AND(AY$93>0,$C99-SUM($D$93:AX$93)>0),($C99-SUM($D$93:AX$93))/AY$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:AZ$93),1,IF(AND(AZ$93>0,$C99-SUM($D$93:AY$93)>0),($C99-SUM($D$93:AY$93))/AZ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C99>SUM($D$93:BA$93),1,IF(AND(BA$93>0,$C99-SUM($D$93:AZ$93)>0),($C99-SUM($D$93:AZ$93))/BA$93,0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C100>SUM($D$93:D$93),1,IF(D$93>0,C100/D$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:E$93),1,IF(AND(E$93>0,$C100-SUM($D$93:D$93)>0),($C100-SUM($D$93:D$93))/E$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:F$93),1,IF(AND(F$93>0,$C100-SUM($D$93:E$93)>0),($C100-SUM($D$93:E$93))/F$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:G$93),1,IF(AND(G$93>0,$C100-SUM($D$93:F$93)>0),($C100-SUM($D$93:F$93))/G$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:H$93),1,IF(AND(H$93>0,$C100-SUM($D$93:G$93)>0),($C100-SUM($D$93:G$93))/H$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:I$93),1,IF(AND(I$93>0,$C100-SUM($D$93:H$93)>0),($C100-SUM($D$93:H$93))/I$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:J$93),1,IF(AND(J$93>0,$C100-SUM($D$93:I$93)>0),($C100-SUM($D$93:I$93))/J$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:K$93),1,IF(AND(K$93>0,$C100-SUM($D$93:J$93)>0),($C100-SUM($D$93:J$93))/K$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:L$93),1,IF(AND(L$93>0,$C100-SUM($D$93:K$93)>0),($C100-SUM($D$93:K$93))/L$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:M$93),1,IF(AND(M$93>0,$C100-SUM($D$93:L$93)>0),($C100-SUM($D$93:L$93))/M$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:N$93),1,IF(AND(N$93>0,$C100-SUM($D$93:M$93)>0),($C100-SUM($D$93:M$93))/N$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:O$93),1,IF(AND(O$93>0,$C100-SUM($D$93:N$93)>0),($C100-SUM($D$93:N$93))/O$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:P$93),1,IF(AND(P$93>0,$C100-SUM($D$93:O$93)>0),($C100-SUM($D$93:O$93))/P$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:Q$93),1,IF(AND(Q$93>0,$C100-SUM($D$93:P$93)>0),($C100-SUM($D$93:P$93))/Q$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:R$93),1,IF(AND(R$93>0,$C100-SUM($D$93:Q$93)>0),($C100-SUM($D$93:Q$93))/R$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:S$93),1,IF(AND(S$93>0,$C100-SUM($D$93:R$93)>0),($C100-SUM($D$93:R$93))/S$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:T$93),1,IF(AND(T$93>0,$C100-SUM($D$93:S$93)>0),($C100-SUM($D$93:S$93))/T$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:U$93),1,IF(AND(U$93>0,$C100-SUM($D$93:T$93)>0),($C100-SUM($D$93:T$93))/U$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:V$93),1,IF(AND(V$93>0,$C100-SUM($D$93:U$93)>0),($C100-SUM($D$93:U$93))/V$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:W$93),1,IF(AND(W$93>0,$C100-SUM($D$93:V$93)>0),($C100-SUM($D$93:V$93))/W$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:X$93),1,IF(AND(X$93>0,$C100-SUM($D$93:W$93)>0),($C100-SUM($D$93:W$93))/X$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:Y$93),1,IF(AND(Y$93>0,$C100-SUM($D$93:X$93)>0),($C100-SUM($D$93:X$93))/Y$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:Z$93),1,IF(AND(Z$93>0,$C100-SUM($D$93:Y$93)>0),($C100-SUM($D$93:Y$93))/Z$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AA$93),1,IF(AND(AA$93>0,$C100-SUM($D$93:Z$93)>0),($C100-SUM($D$93:Z$93))/AA$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AB$93),1,IF(AND(AB$93>0,$C100-SUM($D$93:AA$93)>0),($C100-SUM($D$93:AA$93))/AB$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AC$93),1,IF(AND(AC$93>0,$C100-SUM($D$93:AB$93)>0),($C100-SUM($D$93:AB$93))/AC$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AD$93),1,IF(AND(AD$93>0,$C100-SUM($D$93:AC$93)>0),($C100-SUM($D$93:AC$93))/AD$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AE$93),1,IF(AND(AE$93>0,$C100-SUM($D$93:AD$93)>0),($C100-SUM($D$93:AD$93))/AE$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AF$93),1,IF(AND(AF$93>0,$C100-SUM($D$93:AE$93)>0),($C100-SUM($D$93:AE$93))/AF$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AG$93),1,IF(AND(AG$93>0,$C100-SUM($D$93:AF$93)>0),($C100-SUM($D$93:AF$93))/AG$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AH$93),1,IF(AND(AH$93>0,$C100-SUM($D$93:AG$93)>0),($C100-SUM($D$93:AG$93))/AH$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AI$93),1,IF(AND(AI$93>0,$C100-SUM($D$93:AH$93)>0),($C100-SUM($D$93:AH$93))/AI$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AJ$93),1,IF(AND(AJ$93>0,$C100-SUM($D$93:AI$93)>0),($C100-SUM($D$93:AI$93))/AJ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AK$93),1,IF(AND(AK$93>0,$C100-SUM($D$93:AJ$93)>0),($C100-SUM($D$93:AJ$93))/AK$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AL$93),1,IF(AND(AL$93>0,$C100-SUM($D$93:AK$93)>0),($C100-SUM($D$93:AK$93))/AL$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AM$93),1,IF(AND(AM$93>0,$C100-SUM($D$93:AL$93)>0),($C100-SUM($D$93:AL$93))/AM$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AN$93),1,IF(AND(AN$93>0,$C100-SUM($D$93:AM$93)>0),($C100-SUM($D$93:AM$93))/AN$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AO$93),1,IF(AND(AO$93>0,$C100-SUM($D$93:AN$93)>0),($C100-SUM($D$93:AN$93))/AO$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AP$93),1,IF(AND(AP$93>0,$C100-SUM($D$93:AO$93)>0),($C100-SUM($D$93:AO$93))/AP$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AQ$93),1,IF(AND(AQ$93>0,$C100-SUM($D$93:AP$93)>0),($C100-SUM($D$93:AP$93))/AQ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AR$93),1,IF(AND(AR$93>0,$C100-SUM($D$93:AQ$93)>0),($C100-SUM($D$93:AQ$93))/AR$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AS$93),1,IF(AND(AS$93>0,$C100-SUM($D$93:AR$93)>0),($C100-SUM($D$93:AR$93))/AS$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AT$93),1,IF(AND(AT$93>0,$C100-SUM($D$93:AS$93)>0),($C100-SUM($D$93:AS$93))/AT$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AU$93),1,IF(AND(AU$93>0,$C100-SUM($D$93:AT$93)>0),($C100-SUM($D$93:AT$93))/AU$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AV$93),1,IF(AND(AV$93>0,$C100-SUM($D$93:AU$93)>0),($C100-SUM($D$93:AU$93))/AV$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AW$93),1,IF(AND(AW$93>0,$C100-SUM($D$93:AV$93)>0),($C100-SUM($D$93:AV$93))/AW$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AX$93),1,IF(AND(AX$93>0,$C100-SUM($D$93:AW$93)>0),($C100-SUM($D$93:AW$93))/AX$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AY$93),1,IF(AND(AY$93>0,$C100-SUM($D$93:AX$93)>0),($C100-SUM($D$93:AX$93))/AY$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:AZ$93),1,IF(AND(AZ$93>0,$C100-SUM($D$93:AY$93)>0),($C100-SUM($D$93:AY$93))/AZ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C100>SUM($D$93:BA$93),1,IF(AND(BA$93>0,$C100-SUM($D$93:AZ$93)>0),($C100-SUM($D$93:AZ$93))/BA$93,0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C101>SUM($D$93:D$93),1,IF(D$93>0,C101/D$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:E$93),1,IF(AND(E$93>0,$C101-SUM($D$93:D$93)>0),($C101-SUM($D$93:D$93))/E$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:F$93),1,IF(AND(F$93>0,$C101-SUM($D$93:E$93)>0),($C101-SUM($D$93:E$93))/F$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:G$93),1,IF(AND(G$93>0,$C101-SUM($D$93:F$93)>0),($C101-SUM($D$93:F$93))/G$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:H$93),1,IF(AND(H$93>0,$C101-SUM($D$93:G$93)>0),($C101-SUM($D$93:G$93))/H$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:I$93),1,IF(AND(I$93>0,$C101-SUM($D$93:H$93)>0),($C101-SUM($D$93:H$93))/I$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:J$93),1,IF(AND(J$93>0,$C101-SUM($D$93:I$93)>0),($C101-SUM($D$93:I$93))/J$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:K$93),1,IF(AND(K$93>0,$C101-SUM($D$93:J$93)>0),($C101-SUM($D$93:J$93))/K$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:L$93),1,IF(AND(L$93>0,$C101-SUM($D$93:K$93)>0),($C101-SUM($D$93:K$93))/L$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:M$93),1,IF(AND(M$93>0,$C101-SUM($D$93:L$93)>0),($C101-SUM($D$93:L$93))/M$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:N$93),1,IF(AND(N$93>0,$C101-SUM($D$93:M$93)>0),($C101-SUM($D$93:M$93))/N$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:O$93),1,IF(AND(O$93>0,$C101-SUM($D$93:N$93)>0),($C101-SUM($D$93:N$93))/O$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:P$93),1,IF(AND(P$93>0,$C101-SUM($D$93:O$93)>0),($C101-SUM($D$93:O$93))/P$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:Q$93),1,IF(AND(Q$93>0,$C101-SUM($D$93:P$93)>0),($C101-SUM($D$93:P$93))/Q$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:R$93),1,IF(AND(R$93>0,$C101-SUM($D$93:Q$93)>0),($C101-SUM($D$93:Q$93))/R$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:S$93),1,IF(AND(S$93>0,$C101-SUM($D$93:R$93)>0),($C101-SUM($D$93:R$93))/S$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:T$93),1,IF(AND(T$93>0,$C101-SUM($D$93:S$93)>0),($C101-SUM($D$93:S$93))/T$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:U$93),1,IF(AND(U$93>0,$C101-SUM($D$93:T$93)>0),($C101-SUM($D$93:T$93))/U$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:V$93),1,IF(AND(V$93>0,$C101-SUM($D$93:U$93)>0),($C101-SUM($D$93:U$93))/V$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:W$93),1,IF(AND(W$93>0,$C101-SUM($D$93:V$93)>0),($C101-SUM($D$93:V$93))/W$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:X$93),1,IF(AND(X$93>0,$C101-SUM($D$93:W$93)>0),($C101-SUM($D$93:W$93))/X$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:Y$93),1,IF(AND(Y$93>0,$C101-SUM($D$93:X$93)>0),($C101-SUM($D$93:X$93))/Y$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:Z$93),1,IF(AND(Z$93>0,$C101-SUM($D$93:Y$93)>0),($C101-SUM($D$93:Y$93))/Z$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AA$93),1,IF(AND(AA$93>0,$C101-SUM($D$93:Z$93)>0),($C101-SUM($D$93:Z$93))/AA$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AB$93),1,IF(AND(AB$93>0,$C101-SUM($D$93:AA$93)>0),($C101-SUM($D$93:AA$93))/AB$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AC$93),1,IF(AND(AC$93>0,$C101-SUM($D$93:AB$93)>0),($C101-SUM($D$93:AB$93))/AC$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AD$93),1,IF(AND(AD$93>0,$C101-SUM($D$93:AC$93)>0),($C101-SUM($D$93:AC$93))/AD$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AE$93),1,IF(AND(AE$93>0,$C101-SUM($D$93:AD$93)>0),($C101-SUM($D$93:AD$93))/AE$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AF$93),1,IF(AND(AF$93>0,$C101-SUM($D$93:AE$93)>0),($C101-SUM($D$93:AE$93))/AF$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AG$93),1,IF(AND(AG$93>0,$C101-SUM($D$93:AF$93)>0),($C101-SUM($D$93:AF$93))/AG$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AH$93),1,IF(AND(AH$93>0,$C101-SUM($D$93:AG$93)>0),($C101-SUM($D$93:AG$93))/AH$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AI$93),1,IF(AND(AI$93>0,$C101-SUM($D$93:AH$93)>0),($C101-SUM($D$93:AH$93))/AI$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AJ$93),1,IF(AND(AJ$93>0,$C101-SUM($D$93:AI$93)>0),($C101-SUM($D$93:AI$93))/AJ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AK$93),1,IF(AND(AK$93>0,$C101-SUM($D$93:AJ$93)>0),($C101-SUM($D$93:AJ$93))/AK$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AL$93),1,IF(AND(AL$93>0,$C101-SUM($D$93:AK$93)>0),($C101-SUM($D$93:AK$93))/AL$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AM$93),1,IF(AND(AM$93>0,$C101-SUM($D$93:AL$93)>0),($C101-SUM($D$93:AL$93))/AM$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AN$93),1,IF(AND(AN$93>0,$C101-SUM($D$93:AM$93)>0),($C101-SUM($D$93:AM$93))/AN$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AO$93),1,IF(AND(AO$93>0,$C101-SUM($D$93:AN$93)>0),($C101-SUM($D$93:AN$93))/AO$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AP$93),1,IF(AND(AP$93>0,$C101-SUM($D$93:AO$93)>0),($C101-SUM($D$93:AO$93))/AP$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AQ$93),1,IF(AND(AQ$93>0,$C101-SUM($D$93:AP$93)>0),($C101-SUM($D$93:AP$93))/AQ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AR$93),1,IF(AND(AR$93>0,$C101-SUM($D$93:AQ$93)>0),($C101-SUM($D$93:AQ$93))/AR$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AS$93),1,IF(AND(AS$93>0,$C101-SUM($D$93:AR$93)>0),($C101-SUM($D$93:AR$93))/AS$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AT$93),1,IF(AND(AT$93>0,$C101-SUM($D$93:AS$93)>0),($C101-SUM($D$93:AS$93))/AT$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AU$93),1,IF(AND(AU$93>0,$C101-SUM($D$93:AT$93)>0),($C101-SUM($D$93:AT$93))/AU$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AV$93),1,IF(AND(AV$93>0,$C101-SUM($D$93:AU$93)>0),($C101-SUM($D$93:AU$93))/AV$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AW$93),1,IF(AND(AW$93>0,$C101-SUM($D$93:AV$93)>0),($C101-SUM($D$93:AV$93))/AW$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AX$93),1,IF(AND(AX$93>0,$C101-SUM($D$93:AW$93)>0),($C101-SUM($D$93:AW$93))/AX$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AY$93),1,IF(AND(AY$93>0,$C101-SUM($D$93:AX$93)>0),($C101-SUM($D$93:AX$93))/AY$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:AZ$93),1,IF(AND(AZ$93>0,$C101-SUM($D$93:AY$93)>0),($C101-SUM($D$93:AY$93))/AZ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C101>SUM($D$93:BA$93),1,IF(AND(BA$93>0,$C101-SUM($D$93:AZ$93)>0),($C101-SUM($D$93:AZ$93))/BA$93,0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C102>SUM($D$93:D$93),1,IF(D$93>0,C102/D$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:E$93),1,IF(AND(E$93>0,$C102-SUM($D$93:D$93)>0),($C102-SUM($D$93:D$93))/E$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:F$93),1,IF(AND(F$93>0,$C102-SUM($D$93:E$93)>0),($C102-SUM($D$93:E$93))/F$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:G$93),1,IF(AND(G$93>0,$C102-SUM($D$93:F$93)>0),($C102-SUM($D$93:F$93))/G$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:H$93),1,IF(AND(H$93>0,$C102-SUM($D$93:G$93)>0),($C102-SUM($D$93:G$93))/H$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:I$93),1,IF(AND(I$93>0,$C102-SUM($D$93:H$93)>0),($C102-SUM($D$93:H$93))/I$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:J$93),1,IF(AND(J$93>0,$C102-SUM($D$93:I$93)>0),($C102-SUM($D$93:I$93))/J$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:K$93),1,IF(AND(K$93>0,$C102-SUM($D$93:J$93)>0),($C102-SUM($D$93:J$93))/K$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:L$93),1,IF(AND(L$93>0,$C102-SUM($D$93:K$93)>0),($C102-SUM($D$93:K$93))/L$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:M$93),1,IF(AND(M$93>0,$C102-SUM($D$93:L$93)>0),($C102-SUM($D$93:L$93))/M$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:N$93),1,IF(AND(N$93>0,$C102-SUM($D$93:M$93)>0),($C102-SUM($D$93:M$93))/N$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:O$93),1,IF(AND(O$93>0,$C102-SUM($D$93:N$93)>0),($C102-SUM($D$93:N$93))/O$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:P$93),1,IF(AND(P$93>0,$C102-SUM($D$93:O$93)>0),($C102-SUM($D$93:O$93))/P$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:Q$93),1,IF(AND(Q$93>0,$C102-SUM($D$93:P$93)>0),($C102-SUM($D$93:P$93))/Q$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:R$93),1,IF(AND(R$93>0,$C102-SUM($D$93:Q$93)>0),($C102-SUM($D$93:Q$93))/R$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:S$93),1,IF(AND(S$93>0,$C102-SUM($D$93:R$93)>0),($C102-SUM($D$93:R$93))/S$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:T$93),1,IF(AND(T$93>0,$C102-SUM($D$93:S$93)>0),($C102-SUM($D$93:S$93))/T$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:U$93),1,IF(AND(U$93>0,$C102-SUM($D$93:T$93)>0),($C102-SUM($D$93:T$93))/U$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:V$93),1,IF(AND(V$93>0,$C102-SUM($D$93:U$93)>0),($C102-SUM($D$93:U$93))/V$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:W$93),1,IF(AND(W$93>0,$C102-SUM($D$93:V$93)>0),($C102-SUM($D$93:V$93))/W$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:X$93),1,IF(AND(X$93>0,$C102-SUM($D$93:W$93)>0),($C102-SUM($D$93:W$93))/X$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:Y$93),1,IF(AND(Y$93>0,$C102-SUM($D$93:X$93)>0),($C102-SUM($D$93:X$93))/Y$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:Z$93),1,IF(AND(Z$93>0,$C102-SUM($D$93:Y$93)>0),($C102-SUM($D$93:Y$93))/Z$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AA$93),1,IF(AND(AA$93>0,$C102-SUM($D$93:Z$93)>0),($C102-SUM($D$93:Z$93))/AA$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AB$93),1,IF(AND(AB$93>0,$C102-SUM($D$93:AA$93)>0),($C102-SUM($D$93:AA$93))/AB$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AC$93),1,IF(AND(AC$93>0,$C102-SUM($D$93:AB$93)>0),($C102-SUM($D$93:AB$93))/AC$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AD$93),1,IF(AND(AD$93>0,$C102-SUM($D$93:AC$93)>0),($C102-SUM($D$93:AC$93))/AD$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AE$93),1,IF(AND(AE$93>0,$C102-SUM($D$93:AD$93)>0),($C102-SUM($D$93:AD$93))/AE$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AF$93),1,IF(AND(AF$93>0,$C102-SUM($D$93:AE$93)>0),($C102-SUM($D$93:AE$93))/AF$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AG$93),1,IF(AND(AG$93>0,$C102-SUM($D$93:AF$93)>0),($C102-SUM($D$93:AF$93))/AG$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AH$93),1,IF(AND(AH$93>0,$C102-SUM($D$93:AG$93)>0),($C102-SUM($D$93:AG$93))/AH$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AI$93),1,IF(AND(AI$93>0,$C102-SUM($D$93:AH$93)>0),($C102-SUM($D$93:AH$93))/AI$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AJ$93),1,IF(AND(AJ$93>0,$C102-SUM($D$93:AI$93)>0),($C102-SUM($D$93:AI$93))/AJ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AK$93),1,IF(AND(AK$93>0,$C102-SUM($D$93:AJ$93)>0),($C102-SUM($D$93:AJ$93))/AK$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AL$93),1,IF(AND(AL$93>0,$C102-SUM($D$93:AK$93)>0),($C102-SUM($D$93:AK$93))/AL$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AM$93),1,IF(AND(AM$93>0,$C102-SUM($D$93:AL$93)>0),($C102-SUM($D$93:AL$93))/AM$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AN$93),1,IF(AND(AN$93>0,$C102-SUM($D$93:AM$93)>0),($C102-SUM($D$93:AM$93))/AN$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AO$93),1,IF(AND(AO$93>0,$C102-SUM($D$93:AN$93)>0),($C102-SUM($D$93:AN$93))/AO$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AP$93),1,IF(AND(AP$93>0,$C102-SUM($D$93:AO$93)>0),($C102-SUM($D$93:AO$93))/AP$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AQ$93),1,IF(AND(AQ$93>0,$C102-SUM($D$93:AP$93)>0),($C102-SUM($D$93:AP$93))/AQ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AR$93),1,IF(AND(AR$93>0,$C102-SUM($D$93:AQ$93)>0),($C102-SUM($D$93:AQ$93))/AR$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AS$93),1,IF(AND(AS$93>0,$C102-SUM($D$93:AR$93)>0),($C102-SUM($D$93:AR$93))/AS$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AT$93),1,IF(AND(AT$93>0,$C102-SUM($D$93:AS$93)>0),($C102-SUM($D$93:AS$93))/AT$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AU$93),1,IF(AND(AU$93>0,$C102-SUM($D$93:AT$93)>0),($C102-SUM($D$93:AT$93))/AU$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AV$93),1,IF(AND(AV$93>0,$C102-SUM($D$93:AU$93)>0),($C102-SUM($D$93:AU$93))/AV$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AW$93),1,IF(AND(AW$93>0,$C102-SUM($D$93:AV$93)>0),($C102-SUM($D$93:AV$93))/AW$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AX$93),1,IF(AND(AX$93>0,$C102-SUM($D$93:AW$93)>0),($C102-SUM($D$93:AW$93))/AX$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AY$93),1,IF(AND(AY$93>0,$C102-SUM($D$93:AX$93)>0),($C102-SUM($D$93:AX$93))/AY$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:AZ$93),1,IF(AND(AZ$93>0,$C102-SUM($D$93:AY$93)>0),($C102-SUM($D$93:AY$93))/AZ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C102>SUM($D$93:BA$93),1,IF(AND(BA$93>0,$C102-SUM($D$93:AZ$93)>0),($C102-SUM($D$93:AZ$93))/BA$93,0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C103>SUM($D$93:D$93),1,IF(D$93>0,C103/D$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:E$93),1,IF(AND(E$93>0,$C103-SUM($D$93:D$93)>0),($C103-SUM($D$93:D$93))/E$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:F$93),1,IF(AND(F$93>0,$C103-SUM($D$93:E$93)>0),($C103-SUM($D$93:E$93))/F$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:G$93),1,IF(AND(G$93>0,$C103-SUM($D$93:F$93)>0),($C103-SUM($D$93:F$93))/G$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:H$93),1,IF(AND(H$93>0,$C103-SUM($D$93:G$93)>0),($C103-SUM($D$93:G$93))/H$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:I$93),1,IF(AND(I$93>0,$C103-SUM($D$93:H$93)>0),($C103-SUM($D$93:H$93))/I$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:J$93),1,IF(AND(J$93>0,$C103-SUM($D$93:I$93)>0),($C103-SUM($D$93:I$93))/J$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:K$93),1,IF(AND(K$93>0,$C103-SUM($D$93:J$93)>0),($C103-SUM($D$93:J$93))/K$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:L$93),1,IF(AND(L$93>0,$C103-SUM($D$93:K$93)>0),($C103-SUM($D$93:K$93))/L$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:M$93),1,IF(AND(M$93>0,$C103-SUM($D$93:L$93)>0),($C103-SUM($D$93:L$93))/M$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:N$93),1,IF(AND(N$93>0,$C103-SUM($D$93:M$93)>0),($C103-SUM($D$93:M$93))/N$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:O$93),1,IF(AND(O$93>0,$C103-SUM($D$93:N$93)>0),($C103-SUM($D$93:N$93))/O$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:P$93),1,IF(AND(P$93>0,$C103-SUM($D$93:O$93)>0),($C103-SUM($D$93:O$93))/P$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:Q$93),1,IF(AND(Q$93>0,$C103-SUM($D$93:P$93)>0),($C103-SUM($D$93:P$93))/Q$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:R$93),1,IF(AND(R$93>0,$C103-SUM($D$93:Q$93)>0),($C103-SUM($D$93:Q$93))/R$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:S$93),1,IF(AND(S$93>0,$C103-SUM($D$93:R$93)>0),($C103-SUM($D$93:R$93))/S$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:T$93),1,IF(AND(T$93>0,$C103-SUM($D$93:S$93)>0),($C103-SUM($D$93:S$93))/T$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:U$93),1,IF(AND(U$93>0,$C103-SUM($D$93:T$93)>0),($C103-SUM($D$93:T$93))/U$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:V$93),1,IF(AND(V$93>0,$C103-SUM($D$93:U$93)>0),($C103-SUM($D$93:U$93))/V$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:W$93),1,IF(AND(W$93>0,$C103-SUM($D$93:V$93)>0),($C103-SUM($D$93:V$93))/W$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:X$93),1,IF(AND(X$93>0,$C103-SUM($D$93:W$93)>0),($C103-SUM($D$93:W$93))/X$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:Y$93),1,IF(AND(Y$93>0,$C103-SUM($D$93:X$93)>0),($C103-SUM($D$93:X$93))/Y$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:Z$93),1,IF(AND(Z$93>0,$C103-SUM($D$93:Y$93)>0),($C103-SUM($D$93:Y$93))/Z$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AA$93),1,IF(AND(AA$93>0,$C103-SUM($D$93:Z$93)>0),($C103-SUM($D$93:Z$93))/AA$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AB$93),1,IF(AND(AB$93>0,$C103-SUM($D$93:AA$93)>0),($C103-SUM($D$93:AA$93))/AB$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AC$93),1,IF(AND(AC$93>0,$C103-SUM($D$93:AB$93)>0),($C103-SUM($D$93:AB$93))/AC$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AD$93),1,IF(AND(AD$93>0,$C103-SUM($D$93:AC$93)>0),($C103-SUM($D$93:AC$93))/AD$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AE$93),1,IF(AND(AE$93>0,$C103-SUM($D$93:AD$93)>0),($C103-SUM($D$93:AD$93))/AE$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AF$93),1,IF(AND(AF$93>0,$C103-SUM($D$93:AE$93)>0),($C103-SUM($D$93:AE$93))/AF$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AG$93),1,IF(AND(AG$93>0,$C103-SUM($D$93:AF$93)>0),($C103-SUM($D$93:AF$93))/AG$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AH$93),1,IF(AND(AH$93>0,$C103-SUM($D$93:AG$93)>0),($C103-SUM($D$93:AG$93))/AH$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AI$93),1,IF(AND(AI$93>0,$C103-SUM($D$93:AH$93)>0),($C103-SUM($D$93:AH$93))/AI$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AJ$93),1,IF(AND(AJ$93>0,$C103-SUM($D$93:AI$93)>0),($C103-SUM($D$93:AI$93))/AJ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AK$93),1,IF(AND(AK$93>0,$C103-SUM($D$93:AJ$93)>0),($C103-SUM($D$93:AJ$93))/AK$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AL$93),1,IF(AND(AL$93>0,$C103-SUM($D$93:AK$93)>0),($C103-SUM($D$93:AK$93))/AL$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AM$93),1,IF(AND(AM$93>0,$C103-SUM($D$93:AL$93)>0),($C103-SUM($D$93:AL$93))/AM$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AN$93),1,IF(AND(AN$93>0,$C103-SUM($D$93:AM$93)>0),($C103-SUM($D$93:AM$93))/AN$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AO$93),1,IF(AND(AO$93>0,$C103-SUM($D$93:AN$93)>0),($C103-SUM($D$93:AN$93))/AO$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AP$93),1,IF(AND(AP$93>0,$C103-SUM($D$93:AO$93)>0),($C103-SUM($D$93:AO$93))/AP$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AQ$93),1,IF(AND(AQ$93>0,$C103-SUM($D$93:AP$93)>0),($C103-SUM($D$93:AP$93))/AQ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AR$93),1,IF(AND(AR$93>0,$C103-SUM($D$93:AQ$93)>0),($C103-SUM($D$93:AQ$93))/AR$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AS$93),1,IF(AND(AS$93>0,$C103-SUM($D$93:AR$93)>0),($C103-SUM($D$93:AR$93))/AS$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AT$93),1,IF(AND(AT$93>0,$C103-SUM($D$93:AS$93)>0),($C103-SUM($D$93:AS$93))/AT$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AU$93),1,IF(AND(AU$93>0,$C103-SUM($D$93:AT$93)>0),($C103-SUM($D$93:AT$93))/AU$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AV$93),1,IF(AND(AV$93>0,$C103-SUM($D$93:AU$93)>0),($C103-SUM($D$93:AU$93))/AV$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AW$93),1,IF(AND(AW$93>0,$C103-SUM($D$93:AV$93)>0),($C103-SUM($D$93:AV$93))/AW$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AX$93),1,IF(AND(AX$93>0,$C103-SUM($D$93:AW$93)>0),($C103-SUM($D$93:AW$93))/AX$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AY$93),1,IF(AND(AY$93>0,$C103-SUM($D$93:AX$93)>0),($C103-SUM($D$93:AX$93))/AY$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:AZ$93),1,IF(AND(AZ$93>0,$C103-SUM($D$93:AY$93)>0),($C103-SUM($D$93:AY$93))/AZ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C103>SUM($D$93:BA$93),1,IF(AND(BA$93>0,$C103-SUM($D$93:AZ$93)>0),($C103-SUM($D$93:AZ$93))/BA$93,0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C104>SUM($D$93:D$93),1,IF(D$93>0,C104/D$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:E$93),1,IF(AND(E$93>0,$C104-SUM($D$93:D$93)>0),($C104-SUM($D$93:D$93))/E$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:F$93),1,IF(AND(F$93>0,$C104-SUM($D$93:E$93)>0),($C104-SUM($D$93:E$93))/F$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:G$93),1,IF(AND(G$93>0,$C104-SUM($D$93:F$93)>0),($C104-SUM($D$93:F$93))/G$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:H$93),1,IF(AND(H$93>0,$C104-SUM($D$93:G$93)>0),($C104-SUM($D$93:G$93))/H$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:I$93),1,IF(AND(I$93>0,$C104-SUM($D$93:H$93)>0),($C104-SUM($D$93:H$93))/I$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:J$93),1,IF(AND(J$93>0,$C104-SUM($D$93:I$93)>0),($C104-SUM($D$93:I$93))/J$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:K$93),1,IF(AND(K$93>0,$C104-SUM($D$93:J$93)>0),($C104-SUM($D$93:J$93))/K$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:L$93),1,IF(AND(L$93>0,$C104-SUM($D$93:K$93)>0),($C104-SUM($D$93:K$93))/L$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:M$93),1,IF(AND(M$93>0,$C104-SUM($D$93:L$93)>0),($C104-SUM($D$93:L$93))/M$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:N$93),1,IF(AND(N$93>0,$C104-SUM($D$93:M$93)>0),($C104-SUM($D$93:M$93))/N$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:O$93),1,IF(AND(O$93>0,$C104-SUM($D$93:N$93)>0),($C104-SUM($D$93:N$93))/O$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:P$93),1,IF(AND(P$93>0,$C104-SUM($D$93:O$93)>0),($C104-SUM($D$93:O$93))/P$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:Q$93),1,IF(AND(Q$93>0,$C104-SUM($D$93:P$93)>0),($C104-SUM($D$93:P$93))/Q$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:R$93),1,IF(AND(R$93>0,$C104-SUM($D$93:Q$93)>0),($C104-SUM($D$93:Q$93))/R$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:S$93),1,IF(AND(S$93>0,$C104-SUM($D$93:R$93)>0),($C104-SUM($D$93:R$93))/S$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:T$93),1,IF(AND(T$93>0,$C104-SUM($D$93:S$93)>0),($C104-SUM($D$93:S$93))/T$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:U$93),1,IF(AND(U$93>0,$C104-SUM($D$93:T$93)>0),($C104-SUM($D$93:T$93))/U$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:V$93),1,IF(AND(V$93>0,$C104-SUM($D$93:U$93)>0),($C104-SUM($D$93:U$93))/V$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:W$93),1,IF(AND(W$93>0,$C104-SUM($D$93:V$93)>0),($C104-SUM($D$93:V$93))/W$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:X$93),1,IF(AND(X$93>0,$C104-SUM($D$93:W$93)>0),($C104-SUM($D$93:W$93))/X$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:Y$93),1,IF(AND(Y$93>0,$C104-SUM($D$93:X$93)>0),($C104-SUM($D$93:X$93))/Y$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:Z$93),1,IF(AND(Z$93>0,$C104-SUM($D$93:Y$93)>0),($C104-SUM($D$93:Y$93))/Z$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AA$93),1,IF(AND(AA$93>0,$C104-SUM($D$93:Z$93)>0),($C104-SUM($D$93:Z$93))/AA$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AB$93),1,IF(AND(AB$93>0,$C104-SUM($D$93:AA$93)>0),($C104-SUM($D$93:AA$93))/AB$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AC$93),1,IF(AND(AC$93>0,$C104-SUM($D$93:AB$93)>0),($C104-SUM($D$93:AB$93))/AC$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AD$93),1,IF(AND(AD$93>0,$C104-SUM($D$93:AC$93)>0),($C104-SUM($D$93:AC$93))/AD$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AE$93),1,IF(AND(AE$93>0,$C104-SUM($D$93:AD$93)>0),($C104-SUM($D$93:AD$93))/AE$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AF$93),1,IF(AND(AF$93>0,$C104-SUM($D$93:AE$93)>0),($C104-SUM($D$93:AE$93))/AF$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AG$93),1,IF(AND(AG$93>0,$C104-SUM($D$93:AF$93)>0),($C104-SUM($D$93:AF$93))/AG$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AH$93),1,IF(AND(AH$93>0,$C104-SUM($D$93:AG$93)>0),($C104-SUM($D$93:AG$93))/AH$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AI$93),1,IF(AND(AI$93>0,$C104-SUM($D$93:AH$93)>0),($C104-SUM($D$93:AH$93))/AI$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AJ$93),1,IF(AND(AJ$93>0,$C104-SUM($D$93:AI$93)>0),($C104-SUM($D$93:AI$93))/AJ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AK$93),1,IF(AND(AK$93>0,$C104-SUM($D$93:AJ$93)>0),($C104-SUM($D$93:AJ$93))/AK$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AL$93),1,IF(AND(AL$93>0,$C104-SUM($D$93:AK$93)>0),($C104-SUM($D$93:AK$93))/AL$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AM$93),1,IF(AND(AM$93>0,$C104-SUM($D$93:AL$93)>0),($C104-SUM($D$93:AL$93))/AM$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AN$93),1,IF(AND(AN$93>0,$C104-SUM($D$93:AM$93)>0),($C104-SUM($D$93:AM$93))/AN$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AO$93),1,IF(AND(AO$93>0,$C104-SUM($D$93:AN$93)>0),($C104-SUM($D$93:AN$93))/AO$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AP$93),1,IF(AND(AP$93>0,$C104-SUM($D$93:AO$93)>0),($C104-SUM($D$93:AO$93))/AP$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AQ$93),1,IF(AND(AQ$93>0,$C104-SUM($D$93:AP$93)>0),($C104-SUM($D$93:AP$93))/AQ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AR$93),1,IF(AND(AR$93>0,$C104-SUM($D$93:AQ$93)>0),($C104-SUM($D$93:AQ$93))/AR$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AS$93),1,IF(AND(AS$93>0,$C104-SUM($D$93:AR$93)>0),($C104-SUM($D$93:AR$93))/AS$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AT$93),1,IF(AND(AT$93>0,$C104-SUM($D$93:AS$93)>0),($C104-SUM($D$93:AS$93))/AT$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AU$93),1,IF(AND(AU$93>0,$C104-SUM($D$93:AT$93)>0),($C104-SUM($D$93:AT$93))/AU$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AV$93),1,IF(AND(AV$93>0,$C104-SUM($D$93:AU$93)>0),($C104-SUM($D$93:AU$93))/AV$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AW$93),1,IF(AND(AW$93>0,$C104-SUM($D$93:AV$93)>0),($C104-SUM($D$93:AV$93))/AW$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AX$93),1,IF(AND(AX$93>0,$C104-SUM($D$93:AW$93)>0),($C104-SUM($D$93:AW$93))/AX$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AY$93),1,IF(AND(AY$93>0,$C104-SUM($D$93:AX$93)>0),($C104-SUM($D$93:AX$93))/AY$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:AZ$93),1,IF(AND(AZ$93>0,$C104-SUM($D$93:AY$93)>0),($C104-SUM($D$93:AY$93))/AZ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C104>SUM($D$93:BA$93),1,IF(AND(BA$93>0,$C104-SUM($D$93:AZ$93)>0),($C104-SUM($D$93:AZ$93))/BA$93,0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C105>SUM($D$93:D$93),1,IF(D$93>0,C105/D$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:E$93),1,IF(AND(E$93>0,$C105-SUM($D$93:D$93)>0),($C105-SUM($D$93:D$93))/E$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:F$93),1,IF(AND(F$93>0,$C105-SUM($D$93:E$93)>0),($C105-SUM($D$93:E$93))/F$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:G$93),1,IF(AND(G$93>0,$C105-SUM($D$93:F$93)>0),($C105-SUM($D$93:F$93))/G$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:H$93),1,IF(AND(H$93>0,$C105-SUM($D$93:G$93)>0),($C105-SUM($D$93:G$93))/H$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:I$93),1,IF(AND(I$93>0,$C105-SUM($D$93:H$93)>0),($C105-SUM($D$93:H$93))/I$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:J$93),1,IF(AND(J$93>0,$C105-SUM($D$93:I$93)>0),($C105-SUM($D$93:I$93))/J$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:K$93),1,IF(AND(K$93>0,$C105-SUM($D$93:J$93)>0),($C105-SUM($D$93:J$93))/K$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:L$93),1,IF(AND(L$93>0,$C105-SUM($D$93:K$93)>0),($C105-SUM($D$93:K$93))/L$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:M$93),1,IF(AND(M$93>0,$C105-SUM($D$93:L$93)>0),($C105-SUM($D$93:L$93))/M$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:N$93),1,IF(AND(N$93>0,$C105-SUM($D$93:M$93)>0),($C105-SUM($D$93:M$93))/N$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:O$93),1,IF(AND(O$93>0,$C105-SUM($D$93:N$93)>0),($C105-SUM($D$93:N$93))/O$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:P$93),1,IF(AND(P$93>0,$C105-SUM($D$93:O$93)>0),($C105-SUM($D$93:O$93))/P$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:Q$93),1,IF(AND(Q$93>0,$C105-SUM($D$93:P$93)>0),($C105-SUM($D$93:P$93))/Q$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:R$93),1,IF(AND(R$93>0,$C105-SUM($D$93:Q$93)>0),($C105-SUM($D$93:Q$93))/R$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:S$93),1,IF(AND(S$93>0,$C105-SUM($D$93:R$93)>0),($C105-SUM($D$93:R$93))/S$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:T$93),1,IF(AND(T$93>0,$C105-SUM($D$93:S$93)>0),($C105-SUM($D$93:S$93))/T$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:U$93),1,IF(AND(U$93>0,$C105-SUM($D$93:T$93)>0),($C105-SUM($D$93:T$93))/U$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:V$93),1,IF(AND(V$93>0,$C105-SUM($D$93:U$93)>0),($C105-SUM($D$93:U$93))/V$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:W$93),1,IF(AND(W$93>0,$C105-SUM($D$93:V$93)>0),($C105-SUM($D$93:V$93))/W$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:X$93),1,IF(AND(X$93>0,$C105-SUM($D$93:W$93)>0),($C105-SUM($D$93:W$93))/X$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:Y$93),1,IF(AND(Y$93>0,$C105-SUM($D$93:X$93)>0),($C105-SUM($D$93:X$93))/Y$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:Z$93),1,IF(AND(Z$93>0,$C105-SUM($D$93:Y$93)>0),($C105-SUM($D$93:Y$93))/Z$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AA$93),1,IF(AND(AA$93>0,$C105-SUM($D$93:Z$93)>0),($C105-SUM($D$93:Z$93))/AA$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AB$93),1,IF(AND(AB$93>0,$C105-SUM($D$93:AA$93)>0),($C105-SUM($D$93:AA$93))/AB$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AC$93),1,IF(AND(AC$93>0,$C105-SUM($D$93:AB$93)>0),($C105-SUM($D$93:AB$93))/AC$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AD$93),1,IF(AND(AD$93>0,$C105-SUM($D$93:AC$93)>0),($C105-SUM($D$93:AC$93))/AD$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AE$93),1,IF(AND(AE$93>0,$C105-SUM($D$93:AD$93)>0),($C105-SUM($D$93:AD$93))/AE$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AF$93),1,IF(AND(AF$93>0,$C105-SUM($D$93:AE$93)>0),($C105-SUM($D$93:AE$93))/AF$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AG$93),1,IF(AND(AG$93>0,$C105-SUM($D$93:AF$93)>0),($C105-SUM($D$93:AF$93))/AG$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AH$93),1,IF(AND(AH$93>0,$C105-SUM($D$93:AG$93)>0),($C105-SUM($D$93:AG$93))/AH$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AI$93),1,IF(AND(AI$93>0,$C105-SUM($D$93:AH$93)>0),($C105-SUM($D$93:AH$93))/AI$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AJ$93),1,IF(AND(AJ$93>0,$C105-SUM($D$93:AI$93)>0),($C105-SUM($D$93:AI$93))/AJ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AK$93),1,IF(AND(AK$93>0,$C105-SUM($D$93:AJ$93)>0),($C105-SUM($D$93:AJ$93))/AK$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AL$93),1,IF(AND(AL$93>0,$C105-SUM($D$93:AK$93)>0),($C105-SUM($D$93:AK$93))/AL$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AM$93),1,IF(AND(AM$93>0,$C105-SUM($D$93:AL$93)>0),($C105-SUM($D$93:AL$93))/AM$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AN$93),1,IF(AND(AN$93>0,$C105-SUM($D$93:AM$93)>0),($C105-SUM($D$93:AM$93))/AN$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AO$93),1,IF(AND(AO$93>0,$C105-SUM($D$93:AN$93)>0),($C105-SUM($D$93:AN$93))/AO$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AP$93),1,IF(AND(AP$93>0,$C105-SUM($D$93:AO$93)>0),($C105-SUM($D$93:AO$93))/AP$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AQ$93),1,IF(AND(AQ$93>0,$C105-SUM($D$93:AP$93)>0),($C105-SUM($D$93:AP$93))/AQ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AR$93),1,IF(AND(AR$93>0,$C105-SUM($D$93:AQ$93)>0),($C105-SUM($D$93:AQ$93))/AR$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AS$93),1,IF(AND(AS$93>0,$C105-SUM($D$93:AR$93)>0),($C105-SUM($D$93:AR$93))/AS$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AT$93),1,IF(AND(AT$93>0,$C105-SUM($D$93:AS$93)>0),($C105-SUM($D$93:AS$93))/AT$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AU$93),1,IF(AND(AU$93>0,$C105-SUM($D$93:AT$93)>0),($C105-SUM($D$93:AT$93))/AU$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AV$93),1,IF(AND(AV$93>0,$C105-SUM($D$93:AU$93)>0),($C105-SUM($D$93:AU$93))/AV$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AW$93),1,IF(AND(AW$93>0,$C105-SUM($D$93:AV$93)>0),($C105-SUM($D$93:AV$93))/AW$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AX$93),1,IF(AND(AX$93>0,$C105-SUM($D$93:AW$93)>0),($C105-SUM($D$93:AW$93))/AX$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AY$93),1,IF(AND(AY$93>0,$C105-SUM($D$93:AX$93)>0),($C105-SUM($D$93:AX$93))/AY$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:AZ$93),1,IF(AND(AZ$93>0,$C105-SUM($D$93:AY$93)>0),($C105-SUM($D$93:AY$93))/AZ$93,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C105>SUM($D$93:BA$93),1,IF(AND(BA$93>0,$C105-SUM($D$93:AZ$93)>0),($C105-SUM($D$93:AZ$93))/BA$93,0))","v":{"v":0,"d":"0.0"}}]
[]
[null,"dyn. AMZ bei Änderung jährl. Kosten und Erträge"]
[null,"Barwert Rückzahlung",null,{"$f":"D5","v":0},{"$f":"E5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"dyn. AMZ",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"IF(ISNUMBER(SUM(D110:BA110)),SUM(D110:BA110),\"k. A.\")","v":0},{"$f":"$C$100","v":0},{"$f":"IF(C110>SUM($D$108:D$108)*(1-KEAend),1,IF(D$108>0,C110/(D$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:E$108)*(1-KEAend),1,IF(AND(E$108>0,$C110-SUM($D$108:D$108)*(1-KEAend)>0),($C110-SUM($D$108:D$108)*(1-KEAend))/(E$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:F$108)*(1-KEAend),1,IF(AND(F$108>0,$C110-SUM($D$108:E$108)*(1-KEAend)>0),($C110-SUM($D$108:E$108)*(1-KEAend))/(F$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:G$108)*(1-KEAend),1,IF(AND(G$108>0,$C110-SUM($D$108:F$108)*(1-KEAend)>0),($C110-SUM($D$108:F$108)*(1-KEAend))/(G$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:H$108)*(1-KEAend),1,IF(AND(H$108>0,$C110-SUM($D$108:G$108)*(1-KEAend)>0),($C110-SUM($D$108:G$108)*(1-KEAend))/(H$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:I$108)*(1-KEAend),1,IF(AND(I$108>0,$C110-SUM($D$108:H$108)*(1-KEAend)>0),($C110-SUM($D$108:H$108)*(1-KEAend))/(I$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:J$108)*(1-KEAend),1,IF(AND(J$108>0,$C110-SUM($D$108:I$108)*(1-KEAend)>0),($C110-SUM($D$108:I$108)*(1-KEAend))/(J$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:K$108)*(1-KEAend),1,IF(AND(K$108>0,$C110-SUM($D$108:J$108)*(1-KEAend)>0),($C110-SUM($D$108:J$108)*(1-KEAend))/(K$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:L$108)*(1-KEAend),1,IF(AND(L$108>0,$C110-SUM($D$108:K$108)*(1-KEAend)>0),($C110-SUM($D$108:K$108)*(1-KEAend))/(L$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:M$108)*(1-KEAend),1,IF(AND(M$108>0,$C110-SUM($D$108:L$108)*(1-KEAend)>0),($C110-SUM($D$108:L$108)*(1-KEAend))/(M$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:N$108)*(1-KEAend),1,IF(AND(N$108>0,$C110-SUM($D$108:M$108)*(1-KEAend)>0),($C110-SUM($D$108:M$108)*(1-KEAend))/(N$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:O$108)*(1-KEAend),1,IF(AND(O$108>0,$C110-SUM($D$108:N$108)*(1-KEAend)>0),($C110-SUM($D$108:N$108)*(1-KEAend))/(O$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:P$108)*(1-KEAend),1,IF(AND(P$108>0,$C110-SUM($D$108:O$108)*(1-KEAend)>0),($C110-SUM($D$108:O$108)*(1-KEAend))/(P$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:Q$108)*(1-KEAend),1,IF(AND(Q$108>0,$C110-SUM($D$108:P$108)*(1-KEAend)>0),($C110-SUM($D$108:P$108)*(1-KEAend))/(Q$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:R$108)*(1-KEAend),1,IF(AND(R$108>0,$C110-SUM($D$108:Q$108)*(1-KEAend)>0),($C110-SUM($D$108:Q$108)*(1-KEAend))/(R$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:S$108)*(1-KEAend),1,IF(AND(S$108>0,$C110-SUM($D$108:R$108)*(1-KEAend)>0),($C110-SUM($D$108:R$108)*(1-KEAend))/(S$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:T$108)*(1-KEAend),1,IF(AND(T$108>0,$C110-SUM($D$108:S$108)*(1-KEAend)>0),($C110-SUM($D$108:S$108)*(1-KEAend))/(T$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:U$108)*(1-KEAend),1,IF(AND(U$108>0,$C110-SUM($D$108:T$108)*(1-KEAend)>0),($C110-SUM($D$108:T$108)*(1-KEAend))/(U$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:V$108)*(1-KEAend),1,IF(AND(V$108>0,$C110-SUM($D$108:U$108)*(1-KEAend)>0),($C110-SUM($D$108:U$108)*(1-KEAend))/(V$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:W$108)*(1-KEAend),1,IF(AND(W$108>0,$C110-SUM($D$108:V$108)*(1-KEAend)>0),($C110-SUM($D$108:V$108)*(1-KEAend))/(W$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:X$108)*(1-KEAend),1,IF(AND(X$108>0,$C110-SUM($D$108:W$108)*(1-KEAend)>0),($C110-SUM($D$108:W$108)*(1-KEAend))/(X$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:Y$108)*(1-KEAend),1,IF(AND(Y$108>0,$C110-SUM($D$108:X$108)*(1-KEAend)>0),($C110-SUM($D$108:X$108)*(1-KEAend))/(Y$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:Z$108)*(1-KEAend),1,IF(AND(Z$108>0,$C110-SUM($D$108:Y$108)*(1-KEAend)>0),($C110-SUM($D$108:Y$108)*(1-KEAend))/(Z$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AA$108)*(1-KEAend),1,IF(AND(AA$108>0,$C110-SUM($D$108:Z$108)*(1-KEAend)>0),($C110-SUM($D$108:Z$108)*(1-KEAend))/(AA$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AB$108)*(1-KEAend),1,IF(AND(AB$108>0,$C110-SUM($D$108:AA$108)*(1-KEAend)>0),($C110-SUM($D$108:AA$108)*(1-KEAend))/(AB$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AC$108)*(1-KEAend),1,IF(AND(AC$108>0,$C110-SUM($D$108:AB$108)*(1-KEAend)>0),($C110-SUM($D$108:AB$108)*(1-KEAend))/(AC$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AD$108)*(1-KEAend),1,IF(AND(AD$108>0,$C110-SUM($D$108:AC$108)*(1-KEAend)>0),($C110-SUM($D$108:AC$108)*(1-KEAend))/(AD$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AE$108)*(1-KEAend),1,IF(AND(AE$108>0,$C110-SUM($D$108:AD$108)*(1-KEAend)>0),($C110-SUM($D$108:AD$108)*(1-KEAend))/(AE$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AF$108)*(1-KEAend),1,IF(AND(AF$108>0,$C110-SUM($D$108:AE$108)*(1-KEAend)>0),($C110-SUM($D$108:AE$108)*(1-KEAend))/(AF$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AG$108)*(1-KEAend),1,IF(AND(AG$108>0,$C110-SUM($D$108:AF$108)*(1-KEAend)>0),($C110-SUM($D$108:AF$108)*(1-KEAend))/(AG$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AH$108)*(1-KEAend),1,IF(AND(AH$108>0,$C110-SUM($D$108:AG$108)*(1-KEAend)>0),($C110-SUM($D$108:AG$108)*(1-KEAend))/(AH$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AI$108)*(1-KEAend),1,IF(AND(AI$108>0,$C110-SUM($D$108:AH$108)*(1-KEAend)>0),($C110-SUM($D$108:AH$108)*(1-KEAend))/(AI$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AJ$108)*(1-KEAend),1,IF(AND(AJ$108>0,$C110-SUM($D$108:AI$108)*(1-KEAend)>0),($C110-SUM($D$108:AI$108)*(1-KEAend))/(AJ$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AK$108)*(1-KEAend),1,IF(AND(AK$108>0,$C110-SUM($D$108:AJ$108)*(1-KEAend)>0),($C110-SUM($D$108:AJ$108)*(1-KEAend))/(AK$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AL$108)*(1-KEAend),1,IF(AND(AL$108>0,$C110-SUM($D$108:AK$108)*(1-KEAend)>0),($C110-SUM($D$108:AK$108)*(1-KEAend))/(AL$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AM$108)*(1-KEAend),1,IF(AND(AM$108>0,$C110-SUM($D$108:AL$108)*(1-KEAend)>0),($C110-SUM($D$108:AL$108)*(1-KEAend))/(AM$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AN$108)*(1-KEAend),1,IF(AND(AN$108>0,$C110-SUM($D$108:AM$108)*(1-KEAend)>0),($C110-SUM($D$108:AM$108)*(1-KEAend))/(AN$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AO$108)*(1-KEAend),1,IF(AND(AO$108>0,$C110-SUM($D$108:AN$108)*(1-KEAend)>0),($C110-SUM($D$108:AN$108)*(1-KEAend))/(AO$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AP$108)*(1-KEAend),1,IF(AND(AP$108>0,$C110-SUM($D$108:AO$108)*(1-KEAend)>0),($C110-SUM($D$108:AO$108)*(1-KEAend))/(AP$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AQ$108)*(1-KEAend),1,IF(AND(AQ$108>0,$C110-SUM($D$108:AP$108)*(1-KEAend)>0),($C110-SUM($D$108:AP$108)*(1-KEAend))/(AQ$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AR$108)*(1-KEAend),1,IF(AND(AR$108>0,$C110-SUM($D$108:AQ$108)*(1-KEAend)>0),($C110-SUM($D$108:AQ$108)*(1-KEAend))/(AR$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AS$108)*(1-KEAend),1,IF(AND(AS$108>0,$C110-SUM($D$108:AR$108)*(1-KEAend)>0),($C110-SUM($D$108:AR$108)*(1-KEAend))/(AS$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AT$108)*(1-KEAend),1,IF(AND(AT$108>0,$C110-SUM($D$108:AS$108)*(1-KEAend)>0),($C110-SUM($D$108:AS$108)*(1-KEAend))/(AT$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AU$108)*(1-KEAend),1,IF(AND(AU$108>0,$C110-SUM($D$108:AT$108)*(1-KEAend)>0),($C110-SUM($D$108:AT$108)*(1-KEAend))/(AU$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AV$108)*(1-KEAend),1,IF(AND(AV$108>0,$C110-SUM($D$108:AU$108)*(1-KEAend)>0),($C110-SUM($D$108:AU$108)*(1-KEAend))/(AV$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AW$108)*(1-KEAend),1,IF(AND(AW$108>0,$C110-SUM($D$108:AV$108)*(1-KEAend)>0),($C110-SUM($D$108:AV$108)*(1-KEAend))/(AW$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AX$108)*(1-KEAend),1,IF(AND(AX$108>0,$C110-SUM($D$108:AW$108)*(1-KEAend)>0),($C110-SUM($D$108:AW$108)*(1-KEAend))/(AX$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AY$108)*(1-KEAend),1,IF(AND(AY$108>0,$C110-SUM($D$108:AX$108)*(1-KEAend)>0),($C110-SUM($D$108:AX$108)*(1-KEAend))/(AY$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:AZ$108)*(1-KEAend),1,IF(AND(AZ$108>0,$C110-SUM($D$108:AY$108)*(1-KEAend)>0),($C110-SUM($D$108:AY$108)*(1-KEAend))/(AZ$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C110>SUM($D$108:BA$108)*(1-KEAend),1,IF(AND(BA$108>0,$C110-SUM($D$108:AZ$108)*(1-KEAend)>0),($C110-SUM($D$108:AZ$108)*(1-KEAend))/(BA$108*(1-KEAend)),0))","v":{"v":0,"d":"0.0"}}]
[null,{"$f":"IF(ISNUMBER(SUM(D111:BA111)),SUM(D111:BA111),\"k. A.\")","v":0},{"$f":"$C$100","v":0},{"$f":"IF(C111>SUM($D$108:D$108)*(1-0.8*KEAend),1,IF(D$108>0,C111/(D$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:E$108)*(1-0.8*KEAend),1,IF(AND(E$108>0,$C111-SUM($D$108:D$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:D$108)*(1-0.8*KEAend))/(E$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:F$108)*(1-0.8*KEAend),1,IF(AND(F$108>0,$C111-SUM($D$108:E$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:E$108)*(1-0.8*KEAend))/(F$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:G$108)*(1-0.8*KEAend),1,IF(AND(G$108>0,$C111-SUM($D$108:F$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:F$108)*(1-0.8*KEAend))/(G$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:H$108)*(1-0.8*KEAend),1,IF(AND(H$108>0,$C111-SUM($D$108:G$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:G$108)*(1-0.8*KEAend))/(H$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:I$108)*(1-0.8*KEAend),1,IF(AND(I$108>0,$C111-SUM($D$108:H$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:H$108)*(1-0.8*KEAend))/(I$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:J$108)*(1-0.8*KEAend),1,IF(AND(J$108>0,$C111-SUM($D$108:I$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:I$108)*(1-0.8*KEAend))/(J$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:K$108)*(1-0.8*KEAend),1,IF(AND(K$108>0,$C111-SUM($D$108:J$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:J$108)*(1-0.8*KEAend))/(K$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:L$108)*(1-0.8*KEAend),1,IF(AND(L$108>0,$C111-SUM($D$108:K$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:K$108)*(1-0.8*KEAend))/(L$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:M$108)*(1-0.8*KEAend),1,IF(AND(M$108>0,$C111-SUM($D$108:L$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:L$108)*(1-0.8*KEAend))/(M$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:N$108)*(1-0.8*KEAend),1,IF(AND(N$108>0,$C111-SUM($D$108:M$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:M$108)*(1-0.8*KEAend))/(N$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:O$108)*(1-0.8*KEAend),1,IF(AND(O$108>0,$C111-SUM($D$108:N$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:N$108)*(1-0.8*KEAend))/(O$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:P$108)*(1-0.8*KEAend),1,IF(AND(P$108>0,$C111-SUM($D$108:O$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:O$108)*(1-0.8*KEAend))/(P$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:Q$108)*(1-0.8*KEAend),1,IF(AND(Q$108>0,$C111-SUM($D$108:P$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:P$108)*(1-0.8*KEAend))/(Q$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:R$108)*(1-0.8*KEAend),1,IF(AND(R$108>0,$C111-SUM($D$108:Q$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:Q$108)*(1-0.8*KEAend))/(R$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:S$108)*(1-0.8*KEAend),1,IF(AND(S$108>0,$C111-SUM($D$108:R$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:R$108)*(1-0.8*KEAend))/(S$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:T$108)*(1-0.8*KEAend),1,IF(AND(T$108>0,$C111-SUM($D$108:S$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:S$108)*(1-0.8*KEAend))/(T$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:U$108)*(1-0.8*KEAend),1,IF(AND(U$108>0,$C111-SUM($D$108:T$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:T$108)*(1-0.8*KEAend))/(U$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:V$108)*(1-0.8*KEAend),1,IF(AND(V$108>0,$C111-SUM($D$108:U$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:U$108)*(1-0.8*KEAend))/(V$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:W$108)*(1-0.8*KEAend),1,IF(AND(W$108>0,$C111-SUM($D$108:V$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:V$108)*(1-0.8*KEAend))/(W$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:X$108)*(1-0.8*KEAend),1,IF(AND(X$108>0,$C111-SUM($D$108:W$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:W$108)*(1-0.8*KEAend))/(X$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:Y$108)*(1-0.8*KEAend),1,IF(AND(Y$108>0,$C111-SUM($D$108:X$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:X$108)*(1-0.8*KEAend))/(Y$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:Z$108)*(1-0.8*KEAend),1,IF(AND(Z$108>0,$C111-SUM($D$108:Y$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:Y$108)*(1-0.8*KEAend))/(Z$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AA$108)*(1-0.8*KEAend),1,IF(AND(AA$108>0,$C111-SUM($D$108:Z$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:Z$108)*(1-0.8*KEAend))/(AA$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AB$108)*(1-0.8*KEAend),1,IF(AND(AB$108>0,$C111-SUM($D$108:AA$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AA$108)*(1-0.8*KEAend))/(AB$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AC$108)*(1-0.8*KEAend),1,IF(AND(AC$108>0,$C111-SUM($D$108:AB$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AB$108)*(1-0.8*KEAend))/(AC$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AD$108)*(1-0.8*KEAend),1,IF(AND(AD$108>0,$C111-SUM($D$108:AC$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AC$108)*(1-0.8*KEAend))/(AD$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AE$108)*(1-0.8*KEAend),1,IF(AND(AE$108>0,$C111-SUM($D$108:AD$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AD$108)*(1-0.8*KEAend))/(AE$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AF$108)*(1-0.8*KEAend),1,IF(AND(AF$108>0,$C111-SUM($D$108:AE$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AE$108)*(1-0.8*KEAend))/(AF$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AG$108)*(1-0.8*KEAend),1,IF(AND(AG$108>0,$C111-SUM($D$108:AF$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AF$108)*(1-0.8*KEAend))/(AG$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AH$108)*(1-0.8*KEAend),1,IF(AND(AH$108>0,$C111-SUM($D$108:AG$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AG$108)*(1-0.8*KEAend))/(AH$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AI$108)*(1-0.8*KEAend),1,IF(AND(AI$108>0,$C111-SUM($D$108:AH$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AH$108)*(1-0.8*KEAend))/(AI$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AJ$108)*(1-0.8*KEAend),1,IF(AND(AJ$108>0,$C111-SUM($D$108:AI$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AI$108)*(1-0.8*KEAend))/(AJ$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AK$108)*(1-0.8*KEAend),1,IF(AND(AK$108>0,$C111-SUM($D$108:AJ$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AJ$108)*(1-0.8*KEAend))/(AK$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AL$108)*(1-0.8*KEAend),1,IF(AND(AL$108>0,$C111-SUM($D$108:AK$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AK$108)*(1-0.8*KEAend))/(AL$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AM$108)*(1-0.8*KEAend),1,IF(AND(AM$108>0,$C111-SUM($D$108:AL$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AL$108)*(1-0.8*KEAend))/(AM$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AN$108)*(1-0.8*KEAend),1,IF(AND(AN$108>0,$C111-SUM($D$108:AM$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AM$108)*(1-0.8*KEAend))/(AN$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AO$108)*(1-0.8*KEAend),1,IF(AND(AO$108>0,$C111-SUM($D$108:AN$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AN$108)*(1-0.8*KEAend))/(AO$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AP$108)*(1-0.8*KEAend),1,IF(AND(AP$108>0,$C111-SUM($D$108:AO$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AO$108)*(1-0.8*KEAend))/(AP$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AQ$108)*(1-0.8*KEAend),1,IF(AND(AQ$108>0,$C111-SUM($D$108:AP$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AP$108)*(1-0.8*KEAend))/(AQ$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AR$108)*(1-0.8*KEAend),1,IF(AND(AR$108>0,$C111-SUM($D$108:AQ$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AQ$108)*(1-0.8*KEAend))/(AR$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AS$108)*(1-0.8*KEAend),1,IF(AND(AS$108>0,$C111-SUM($D$108:AR$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AR$108)*(1-0.8*KEAend))/(AS$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AT$108)*(1-0.8*KEAend),1,IF(AND(AT$108>0,$C111-SUM($D$108:AS$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AS$108)*(1-0.8*KEAend))/(AT$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AU$108)*(1-0.8*KEAend),1,IF(AND(AU$108>0,$C111-SUM($D$108:AT$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AT$108)*(1-0.8*KEAend))/(AU$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AV$108)*(1-0.8*KEAend),1,IF(AND(AV$108>0,$C111-SUM($D$108:AU$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AU$108)*(1-0.8*KEAend))/(AV$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AW$108)*(1-0.8*KEAend),1,IF(AND(AW$108>0,$C111-SUM($D$108:AV$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AV$108)*(1-0.8*KEAend))/(AW$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AX$108)*(1-0.8*KEAend),1,IF(AND(AX$108>0,$C111-SUM($D$108:AW$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AW$108)*(1-0.8*KEAend))/(AX$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AY$108)*(1-0.8*KEAend),1,IF(AND(AY$108>0,$C111-SUM($D$108:AX$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AX$108)*(1-0.8*KEAend))/(AY$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:AZ$108)*(1-0.8*KEAend),1,IF(AND(AZ$108>0,$C111-SUM($D$108:AY$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AY$108)*(1-0.8*KEAend))/(AZ$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C111>SUM($D$108:BA$108)*(1-0.8*KEAend),1,IF(AND(BA$108>0,$C111-SUM($D$108:AZ$108)*(1-0.8*KEAend)>0),($C111-SUM($D$108:AZ$108)*(1-0.8*KEAend))/(BA$108*(1-0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C112>SUM($D$108:D$108)*(1-0.6*KEAend),1,IF(D$108>0,C112/(D$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:E$108)*(1-0.6*KEAend),1,IF(AND(E$108>0,$C112-SUM($D$108:D$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:D$108)*(1-0.6*KEAend))/(E$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:F$108)*(1-0.6*KEAend),1,IF(AND(F$108>0,$C112-SUM($D$108:E$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:E$108)*(1-0.6*KEAend))/(F$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:G$108)*(1-0.6*KEAend),1,IF(AND(G$108>0,$C112-SUM($D$108:F$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:F$108)*(1-0.6*KEAend))/(G$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:H$108)*(1-0.6*KEAend),1,IF(AND(H$108>0,$C112-SUM($D$108:G$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:G$108)*(1-0.6*KEAend))/(H$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:I$108)*(1-0.6*KEAend),1,IF(AND(I$108>0,$C112-SUM($D$108:H$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:H$108)*(1-0.6*KEAend))/(I$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:J$108)*(1-0.6*KEAend),1,IF(AND(J$108>0,$C112-SUM($D$108:I$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:I$108)*(1-0.6*KEAend))/(J$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:K$108)*(1-0.6*KEAend),1,IF(AND(K$108>0,$C112-SUM($D$108:J$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:J$108)*(1-0.6*KEAend))/(K$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:L$108)*(1-0.6*KEAend),1,IF(AND(L$108>0,$C112-SUM($D$108:K$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:K$108)*(1-0.6*KEAend))/(L$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:M$108)*(1-0.6*KEAend),1,IF(AND(M$108>0,$C112-SUM($D$108:L$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:L$108)*(1-0.6*KEAend))/(M$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:N$108)*(1-0.6*KEAend),1,IF(AND(N$108>0,$C112-SUM($D$108:M$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:M$108)*(1-0.6*KEAend))/(N$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:O$108)*(1-0.6*KEAend),1,IF(AND(O$108>0,$C112-SUM($D$108:N$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:N$108)*(1-0.6*KEAend))/(O$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:P$108)*(1-0.6*KEAend),1,IF(AND(P$108>0,$C112-SUM($D$108:O$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:O$108)*(1-0.6*KEAend))/(P$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:Q$108)*(1-0.6*KEAend),1,IF(AND(Q$108>0,$C112-SUM($D$108:P$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:P$108)*(1-0.6*KEAend))/(Q$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:R$108)*(1-0.6*KEAend),1,IF(AND(R$108>0,$C112-SUM($D$108:Q$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:Q$108)*(1-0.6*KEAend))/(R$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:S$108)*(1-0.6*KEAend),1,IF(AND(S$108>0,$C112-SUM($D$108:R$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:R$108)*(1-0.6*KEAend))/(S$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:T$108)*(1-0.6*KEAend),1,IF(AND(T$108>0,$C112-SUM($D$108:S$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:S$108)*(1-0.6*KEAend))/(T$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:U$108)*(1-0.6*KEAend),1,IF(AND(U$108>0,$C112-SUM($D$108:T$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:T$108)*(1-0.6*KEAend))/(U$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:V$108)*(1-0.6*KEAend),1,IF(AND(V$108>0,$C112-SUM($D$108:U$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:U$108)*(1-0.6*KEAend))/(V$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:W$108)*(1-0.6*KEAend),1,IF(AND(W$108>0,$C112-SUM($D$108:V$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:V$108)*(1-0.6*KEAend))/(W$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:X$108)*(1-0.6*KEAend),1,IF(AND(X$108>0,$C112-SUM($D$108:W$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:W$108)*(1-0.6*KEAend))/(X$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:Y$108)*(1-0.6*KEAend),1,IF(AND(Y$108>0,$C112-SUM($D$108:X$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:X$108)*(1-0.6*KEAend))/(Y$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:Z$108)*(1-0.6*KEAend),1,IF(AND(Z$108>0,$C112-SUM($D$108:Y$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:Y$108)*(1-0.6*KEAend))/(Z$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AA$108)*(1-0.6*KEAend),1,IF(AND(AA$108>0,$C112-SUM($D$108:Z$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:Z$108)*(1-0.6*KEAend))/(AA$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AB$108)*(1-0.6*KEAend),1,IF(AND(AB$108>0,$C112-SUM($D$108:AA$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AA$108)*(1-0.6*KEAend))/(AB$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AC$108)*(1-0.6*KEAend),1,IF(AND(AC$108>0,$C112-SUM($D$108:AB$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AB$108)*(1-0.6*KEAend))/(AC$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AD$108)*(1-0.6*KEAend),1,IF(AND(AD$108>0,$C112-SUM($D$108:AC$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AC$108)*(1-0.6*KEAend))/(AD$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AE$108)*(1-0.6*KEAend),1,IF(AND(AE$108>0,$C112-SUM($D$108:AD$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AD$108)*(1-0.6*KEAend))/(AE$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AF$108)*(1-0.6*KEAend),1,IF(AND(AF$108>0,$C112-SUM($D$108:AE$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AE$108)*(1-0.6*KEAend))/(AF$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AG$108)*(1-0.6*KEAend),1,IF(AND(AG$108>0,$C112-SUM($D$108:AF$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AF$108)*(1-0.6*KEAend))/(AG$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AH$108)*(1-0.6*KEAend),1,IF(AND(AH$108>0,$C112-SUM($D$108:AG$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AG$108)*(1-0.6*KEAend))/(AH$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AI$108)*(1-0.6*KEAend),1,IF(AND(AI$108>0,$C112-SUM($D$108:AH$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AH$108)*(1-0.6*KEAend))/(AI$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AJ$108)*(1-0.6*KEAend),1,IF(AND(AJ$108>0,$C112-SUM($D$108:AI$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AI$108)*(1-0.6*KEAend))/(AJ$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AK$108)*(1-0.6*KEAend),1,IF(AND(AK$108>0,$C112-SUM($D$108:AJ$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AJ$108)*(1-0.6*KEAend))/(AK$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AL$108)*(1-0.6*KEAend),1,IF(AND(AL$108>0,$C112-SUM($D$108:AK$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AK$108)*(1-0.6*KEAend))/(AL$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AM$108)*(1-0.6*KEAend),1,IF(AND(AM$108>0,$C112-SUM($D$108:AL$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AL$108)*(1-0.6*KEAend))/(AM$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AN$108)*(1-0.6*KEAend),1,IF(AND(AN$108>0,$C112-SUM($D$108:AM$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AM$108)*(1-0.6*KEAend))/(AN$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AO$108)*(1-0.6*KEAend),1,IF(AND(AO$108>0,$C112-SUM($D$108:AN$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AN$108)*(1-0.6*KEAend))/(AO$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AP$108)*(1-0.6*KEAend),1,IF(AND(AP$108>0,$C112-SUM($D$108:AO$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AO$108)*(1-0.6*KEAend))/(AP$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AQ$108)*(1-0.6*KEAend),1,IF(AND(AQ$108>0,$C112-SUM($D$108:AP$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AP$108)*(1-0.6*KEAend))/(AQ$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AR$108)*(1-0.6*KEAend),1,IF(AND(AR$108>0,$C112-SUM($D$108:AQ$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AQ$108)*(1-0.6*KEAend))/(AR$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AS$108)*(1-0.6*KEAend),1,IF(AND(AS$108>0,$C112-SUM($D$108:AR$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AR$108)*(1-0.6*KEAend))/(AS$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AT$108)*(1-0.6*KEAend),1,IF(AND(AT$108>0,$C112-SUM($D$108:AS$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AS$108)*(1-0.6*KEAend))/(AT$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AU$108)*(1-0.6*KEAend),1,IF(AND(AU$108>0,$C112-SUM($D$108:AT$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AT$108)*(1-0.6*KEAend))/(AU$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AV$108)*(1-0.6*KEAend),1,IF(AND(AV$108>0,$C112-SUM($D$108:AU$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AU$108)*(1-0.6*KEAend))/(AV$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AW$108)*(1-0.6*KEAend),1,IF(AND(AW$108>0,$C112-SUM($D$108:AV$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AV$108)*(1-0.6*KEAend))/(AW$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AX$108)*(1-0.6*KEAend),1,IF(AND(AX$108>0,$C112-SUM($D$108:AW$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AW$108)*(1-0.6*KEAend))/(AX$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AY$108)*(1-0.6*KEAend),1,IF(AND(AY$108>0,$C112-SUM($D$108:AX$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AX$108)*(1-0.6*KEAend))/(AY$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:AZ$108)*(1-0.6*KEAend),1,IF(AND(AZ$108>0,$C112-SUM($D$108:AY$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AY$108)*(1-0.6*KEAend))/(AZ$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C112>SUM($D$108:BA$108)*(1-0.6*KEAend),1,IF(AND(BA$108>0,$C112-SUM($D$108:AZ$108)*(1-0.6*KEAend)>0),($C112-SUM($D$108:AZ$108)*(1-0.6*KEAend))/(BA$108*(1-0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C113>SUM($D$108:D$108)*(1-0.4*KEAend),1,IF(D$108>0,C113/(D$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:E$108)*(1-0.4*KEAend),1,IF(AND(E$108>0,$C113-SUM($D$108:D$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:D$108)*(1-0.4*KEAend))/(E$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:F$108)*(1-0.4*KEAend),1,IF(AND(F$108>0,$C113-SUM($D$108:E$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:E$108)*(1-0.4*KEAend))/(F$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:G$108)*(1-0.4*KEAend),1,IF(AND(G$108>0,$C113-SUM($D$108:F$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:F$108)*(1-0.4*KEAend))/(G$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:H$108)*(1-0.4*KEAend),1,IF(AND(H$108>0,$C113-SUM($D$108:G$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:G$108)*(1-0.4*KEAend))/(H$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:I$108)*(1-0.4*KEAend),1,IF(AND(I$108>0,$C113-SUM($D$108:H$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:H$108)*(1-0.4*KEAend))/(I$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:J$108)*(1-0.4*KEAend),1,IF(AND(J$108>0,$C113-SUM($D$108:I$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:I$108)*(1-0.4*KEAend))/(J$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:K$108)*(1-0.4*KEAend),1,IF(AND(K$108>0,$C113-SUM($D$108:J$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:J$108)*(1-0.4*KEAend))/(K$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:L$108)*(1-0.4*KEAend),1,IF(AND(L$108>0,$C113-SUM($D$108:K$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:K$108)*(1-0.4*KEAend))/(L$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:M$108)*(1-0.4*KEAend),1,IF(AND(M$108>0,$C113-SUM($D$108:L$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:L$108)*(1-0.4*KEAend))/(M$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:N$108)*(1-0.4*KEAend),1,IF(AND(N$108>0,$C113-SUM($D$108:M$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:M$108)*(1-0.4*KEAend))/(N$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:O$108)*(1-0.4*KEAend),1,IF(AND(O$108>0,$C113-SUM($D$108:N$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:N$108)*(1-0.4*KEAend))/(O$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:P$108)*(1-0.4*KEAend),1,IF(AND(P$108>0,$C113-SUM($D$108:O$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:O$108)*(1-0.4*KEAend))/(P$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:Q$108)*(1-0.4*KEAend),1,IF(AND(Q$108>0,$C113-SUM($D$108:P$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:P$108)*(1-0.4*KEAend))/(Q$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:R$108)*(1-0.4*KEAend),1,IF(AND(R$108>0,$C113-SUM($D$108:Q$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:Q$108)*(1-0.4*KEAend))/(R$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:S$108)*(1-0.4*KEAend),1,IF(AND(S$108>0,$C113-SUM($D$108:R$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:R$108)*(1-0.4*KEAend))/(S$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:T$108)*(1-0.4*KEAend),1,IF(AND(T$108>0,$C113-SUM($D$108:S$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:S$108)*(1-0.4*KEAend))/(T$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:U$108)*(1-0.4*KEAend),1,IF(AND(U$108>0,$C113-SUM($D$108:T$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:T$108)*(1-0.4*KEAend))/(U$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:V$108)*(1-0.4*KEAend),1,IF(AND(V$108>0,$C113-SUM($D$108:U$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:U$108)*(1-0.4*KEAend))/(V$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:W$108)*(1-0.4*KEAend),1,IF(AND(W$108>0,$C113-SUM($D$108:V$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:V$108)*(1-0.4*KEAend))/(W$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:X$108)*(1-0.4*KEAend),1,IF(AND(X$108>0,$C113-SUM($D$108:W$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:W$108)*(1-0.4*KEAend))/(X$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:Y$108)*(1-0.4*KEAend),1,IF(AND(Y$108>0,$C113-SUM($D$108:X$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:X$108)*(1-0.4*KEAend))/(Y$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:Z$108)*(1-0.4*KEAend),1,IF(AND(Z$108>0,$C113-SUM($D$108:Y$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:Y$108)*(1-0.4*KEAend))/(Z$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AA$108)*(1-0.4*KEAend),1,IF(AND(AA$108>0,$C113-SUM($D$108:Z$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:Z$108)*(1-0.4*KEAend))/(AA$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AB$108)*(1-0.4*KEAend),1,IF(AND(AB$108>0,$C113-SUM($D$108:AA$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AA$108)*(1-0.4*KEAend))/(AB$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AC$108)*(1-0.4*KEAend),1,IF(AND(AC$108>0,$C113-SUM($D$108:AB$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AB$108)*(1-0.4*KEAend))/(AC$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AD$108)*(1-0.4*KEAend),1,IF(AND(AD$108>0,$C113-SUM($D$108:AC$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AC$108)*(1-0.4*KEAend))/(AD$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AE$108)*(1-0.4*KEAend),1,IF(AND(AE$108>0,$C113-SUM($D$108:AD$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AD$108)*(1-0.4*KEAend))/(AE$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AF$108)*(1-0.4*KEAend),1,IF(AND(AF$108>0,$C113-SUM($D$108:AE$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AE$108)*(1-0.4*KEAend))/(AF$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AG$108)*(1-0.4*KEAend),1,IF(AND(AG$108>0,$C113-SUM($D$108:AF$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AF$108)*(1-0.4*KEAend))/(AG$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AH$108)*(1-0.4*KEAend),1,IF(AND(AH$108>0,$C113-SUM($D$108:AG$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AG$108)*(1-0.4*KEAend))/(AH$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AI$108)*(1-0.4*KEAend),1,IF(AND(AI$108>0,$C113-SUM($D$108:AH$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AH$108)*(1-0.4*KEAend))/(AI$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AJ$108)*(1-0.4*KEAend),1,IF(AND(AJ$108>0,$C113-SUM($D$108:AI$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AI$108)*(1-0.4*KEAend))/(AJ$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AK$108)*(1-0.4*KEAend),1,IF(AND(AK$108>0,$C113-SUM($D$108:AJ$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AJ$108)*(1-0.4*KEAend))/(AK$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AL$108)*(1-0.4*KEAend),1,IF(AND(AL$108>0,$C113-SUM($D$108:AK$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AK$108)*(1-0.4*KEAend))/(AL$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AM$108)*(1-0.4*KEAend),1,IF(AND(AM$108>0,$C113-SUM($D$108:AL$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AL$108)*(1-0.4*KEAend))/(AM$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AN$108)*(1-0.4*KEAend),1,IF(AND(AN$108>0,$C113-SUM($D$108:AM$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AM$108)*(1-0.4*KEAend))/(AN$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AO$108)*(1-0.4*KEAend),1,IF(AND(AO$108>0,$C113-SUM($D$108:AN$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AN$108)*(1-0.4*KEAend))/(AO$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AP$108)*(1-0.4*KEAend),1,IF(AND(AP$108>0,$C113-SUM($D$108:AO$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AO$108)*(1-0.4*KEAend))/(AP$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AQ$108)*(1-0.4*KEAend),1,IF(AND(AQ$108>0,$C113-SUM($D$108:AP$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AP$108)*(1-0.4*KEAend))/(AQ$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AR$108)*(1-0.4*KEAend),1,IF(AND(AR$108>0,$C113-SUM($D$108:AQ$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AQ$108)*(1-0.4*KEAend))/(AR$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AS$108)*(1-0.4*KEAend),1,IF(AND(AS$108>0,$C113-SUM($D$108:AR$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AR$108)*(1-0.4*KEAend))/(AS$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AT$108)*(1-0.4*KEAend),1,IF(AND(AT$108>0,$C113-SUM($D$108:AS$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AS$108)*(1-0.4*KEAend))/(AT$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AU$108)*(1-0.4*KEAend),1,IF(AND(AU$108>0,$C113-SUM($D$108:AT$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AT$108)*(1-0.4*KEAend))/(AU$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AV$108)*(1-0.4*KEAend),1,IF(AND(AV$108>0,$C113-SUM($D$108:AU$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AU$108)*(1-0.4*KEAend))/(AV$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AW$108)*(1-0.4*KEAend),1,IF(AND(AW$108>0,$C113-SUM($D$108:AV$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AV$108)*(1-0.4*KEAend))/(AW$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AX$108)*(1-0.4*KEAend),1,IF(AND(AX$108>0,$C113-SUM($D$108:AW$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AW$108)*(1-0.4*KEAend))/(AX$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AY$108)*(1-0.4*KEAend),1,IF(AND(AY$108>0,$C113-SUM($D$108:AX$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AX$108)*(1-0.4*KEAend))/(AY$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:AZ$108)*(1-0.4*KEAend),1,IF(AND(AZ$108>0,$C113-SUM($D$108:AY$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AY$108)*(1-0.4*KEAend))/(AZ$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C113>SUM($D$108:BA$108)*(1-0.4*KEAend),1,IF(AND(BA$108>0,$C113-SUM($D$108:AZ$108)>0)*(1-0.4*KEAend),($C113-SUM($D$108:AZ$108)*(1-0.4*KEAend))/(BA$108*(1-0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C114>SUM($D$108:D$108)*(1-0.4*KEAend),1,IF(D$108>0,C114/(D$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:E$108)*(1-0.2*KEAend),1,IF(AND(E$108>0,$C114-SUM($D$108:D$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:D$108)*(1-0.2*KEAend))/(E$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:F$108)*(1-0.2*KEAend),1,IF(AND(F$108>0,$C114-SUM($D$108:E$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:E$108)*(1-0.2*KEAend))/(F$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:G$108)*(1-0.2*KEAend),1,IF(AND(G$108>0,$C114-SUM($D$108:F$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:F$108)*(1-0.2*KEAend))/(G$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:H$108)*(1-0.2*KEAend),1,IF(AND(H$108>0,$C114-SUM($D$108:G$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:G$108)*(1-0.2*KEAend))/(H$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:I$108)*(1-0.2*KEAend),1,IF(AND(I$108>0,$C114-SUM($D$108:H$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:H$108)*(1-0.2*KEAend))/(I$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:J$108)*(1-0.2*KEAend),1,IF(AND(J$108>0,$C114-SUM($D$108:I$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:I$108)*(1-0.2*KEAend))/(J$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:K$108)*(1-0.2*KEAend),1,IF(AND(K$108>0,$C114-SUM($D$108:J$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:J$108)*(1-0.2*KEAend))/(K$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:L$108)*(1-0.2*KEAend),1,IF(AND(L$108>0,$C114-SUM($D$108:K$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:K$108)*(1-0.2*KEAend))/(L$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:M$108)*(1-0.2*KEAend),1,IF(AND(M$108>0,$C114-SUM($D$108:L$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:L$108)*(1-0.2*KEAend))/(M$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:N$108)*(1-0.2*KEAend),1,IF(AND(N$108>0,$C114-SUM($D$108:M$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:M$108)*(1-0.2*KEAend))/(N$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:O$108)*(1-0.2*KEAend),1,IF(AND(O$108>0,$C114-SUM($D$108:N$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:N$108)*(1-0.2*KEAend))/(O$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:P$108)*(1-0.2*KEAend),1,IF(AND(P$108>0,$C114-SUM($D$108:O$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:O$108)*(1-0.2*KEAend))/(P$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:Q$108)*(1-0.2*KEAend),1,IF(AND(Q$108>0,$C114-SUM($D$108:P$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:P$108)*(1-0.2*KEAend))/(Q$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:R$108)*(1-0.2*KEAend),1,IF(AND(R$108>0,$C114-SUM($D$108:Q$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:Q$108)*(1-0.2*KEAend))/(R$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:S$108)*(1-0.2*KEAend),1,IF(AND(S$108>0,$C114-SUM($D$108:R$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:R$108)*(1-0.2*KEAend))/(S$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:T$108)*(1-0.2*KEAend),1,IF(AND(T$108>0,$C114-SUM($D$108:S$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:S$108)*(1-0.2*KEAend))/(T$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:U$108)*(1-0.2*KEAend),1,IF(AND(U$108>0,$C114-SUM($D$108:T$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:T$108)*(1-0.2*KEAend))/(U$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:V$108)*(1-0.2*KEAend),1,IF(AND(V$108>0,$C114-SUM($D$108:U$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:U$108)*(1-0.2*KEAend))/(V$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:W$108)*(1-0.2*KEAend),1,IF(AND(W$108>0,$C114-SUM($D$108:V$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:V$108)*(1-0.2*KEAend))/(W$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:X$108)*(1-0.2*KEAend),1,IF(AND(X$108>0,$C114-SUM($D$108:W$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:W$108)*(1-0.2*KEAend))/(X$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:Y$108)*(1-0.2*KEAend),1,IF(AND(Y$108>0,$C114-SUM($D$108:X$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:X$108)*(1-0.2*KEAend))/(Y$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:Z$108)*(1-0.2*KEAend),1,IF(AND(Z$108>0,$C114-SUM($D$108:Y$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:Y$108)*(1-0.2*KEAend))/(Z$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AA$108)*(1-0.2*KEAend),1,IF(AND(AA$108>0,$C114-SUM($D$108:Z$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:Z$108)*(1-0.2*KEAend))/(AA$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AB$108)*(1-0.2*KEAend),1,IF(AND(AB$108>0,$C114-SUM($D$108:AA$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AA$108)*(1-0.2*KEAend))/(AB$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AC$108)*(1-0.2*KEAend),1,IF(AND(AC$108>0,$C114-SUM($D$108:AB$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AB$108)*(1-0.2*KEAend))/(AC$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AD$108)*(1-0.2*KEAend),1,IF(AND(AD$108>0,$C114-SUM($D$108:AC$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AC$108)*(1-0.2*KEAend))/(AD$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AE$108)*(1-0.2*KEAend),1,IF(AND(AE$108>0,$C114-SUM($D$108:AD$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AD$108)*(1-0.2*KEAend))/(AE$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AF$108)*(1-0.2*KEAend),1,IF(AND(AF$108>0,$C114-SUM($D$108:AE$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AE$108)*(1-0.2*KEAend))/(AF$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AG$108)*(1-0.2*KEAend),1,IF(AND(AG$108>0,$C114-SUM($D$108:AF$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AF$108)*(1-0.2*KEAend))/(AG$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AH$108)*(1-0.2*KEAend),1,IF(AND(AH$108>0,$C114-SUM($D$108:AG$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AG$108)*(1-0.2*KEAend))/(AH$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AI$108)*(1-0.2*KEAend),1,IF(AND(AI$108>0,$C114-SUM($D$108:AH$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AH$108)*(1-0.2*KEAend))/(AI$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AJ$108)*(1-0.2*KEAend),1,IF(AND(AJ$108>0,$C114-SUM($D$108:AI$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AI$108)*(1-0.2*KEAend))/(AJ$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AK$108)*(1-0.2*KEAend),1,IF(AND(AK$108>0,$C114-SUM($D$108:AJ$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AJ$108)*(1-0.2*KEAend))/(AK$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AL$108)*(1-0.2*KEAend),1,IF(AND(AL$108>0,$C114-SUM($D$108:AK$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AK$108)*(1-0.2*KEAend))/(AL$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AM$108)*(1-0.2*KEAend),1,IF(AND(AM$108>0,$C114-SUM($D$108:AL$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AL$108)*(1-0.2*KEAend))/(AM$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AN$108)*(1-0.2*KEAend),1,IF(AND(AN$108>0,$C114-SUM($D$108:AM$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AM$108)*(1-0.2*KEAend))/(AN$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AO$108)*(1-0.2*KEAend),1,IF(AND(AO$108>0,$C114-SUM($D$108:AN$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AN$108)*(1-0.2*KEAend))/(AO$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AP$108)*(1-0.2*KEAend),1,IF(AND(AP$108>0,$C114-SUM($D$108:AO$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AO$108)*(1-0.2*KEAend))/(AP$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AQ$108)*(1-0.2*KEAend),1,IF(AND(AQ$108>0,$C114-SUM($D$108:AP$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AP$108)*(1-0.2*KEAend))/(AQ$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AR$108)*(1-0.2*KEAend),1,IF(AND(AR$108>0,$C114-SUM($D$108:AQ$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AQ$108)*(1-0.2*KEAend))/(AR$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AS$108)*(1-0.2*KEAend),1,IF(AND(AS$108>0,$C114-SUM($D$108:AR$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AR$108)*(1-0.2*KEAend))/(AS$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AT$108)*(1-0.2*KEAend),1,IF(AND(AT$108>0,$C114-SUM($D$108:AS$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AS$108)*(1-0.2*KEAend))/(AT$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AU$108)*(1-0.2*KEAend),1,IF(AND(AU$108>0,$C114-SUM($D$108:AT$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AT$108)*(1-0.2*KEAend))/(AU$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AV$108)*(1-0.2*KEAend),1,IF(AND(AV$108>0,$C114-SUM($D$108:AU$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AU$108)*(1-0.2*KEAend))/(AV$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AW$108)*(1-0.2*KEAend),1,IF(AND(AW$108>0,$C114-SUM($D$108:AV$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AV$108)*(1-0.2*KEAend))/(AW$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AX$108)*(1-0.2*KEAend),1,IF(AND(AX$108>0,$C114-SUM($D$108:AW$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AW$108)*(1-0.2*KEAend))/(AX$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AY$108)*(1-0.2*KEAend),1,IF(AND(AY$108>0,$C114-SUM($D$108:AX$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AX$108)*(1-0.2*KEAend))/(AY$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:AZ$108)*(1-0.2*KEAend),1,IF(AND(AZ$108>0,$C114-SUM($D$108:AY$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AY$108)*(1-0.2*KEAend))/(AZ$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C114>SUM($D$108:BA$108)*(1-0.2*KEAend),1,IF(AND(BA$108>0,$C114-SUM($D$108:AZ$108)>0)*(1-0.2*KEAend),($C114-SUM($D$108:AZ$108)*(1-0.2*KEAend))/(BA$108*(1-0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C115>SUM($D$108:D$108),1,IF(D$108>0,C115/D$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:E$108),1,IF(AND(E$108>0,$C115-SUM($D$108:D$108)>0),($C115-SUM($D$108:D$108))/E$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:F$108),1,IF(AND(F$108>0,$C115-SUM($D$108:E$108)>0),($C115-SUM($D$108:E$108))/F$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:G$108),1,IF(AND(G$108>0,$C115-SUM($D$108:F$108)>0),($C115-SUM($D$108:F$108))/G$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:H$108),1,IF(AND(H$108>0,$C115-SUM($D$108:G$108)>0),($C115-SUM($D$108:G$108))/H$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:I$108),1,IF(AND(I$108>0,$C115-SUM($D$108:H$108)>0),($C115-SUM($D$108:H$108))/I$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:J$108),1,IF(AND(J$108>0,$C115-SUM($D$108:I$108)>0),($C115-SUM($D$108:I$108))/J$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:K$108),1,IF(AND(K$108>0,$C115-SUM($D$108:J$108)>0),($C115-SUM($D$108:J$108))/K$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:L$108),1,IF(AND(L$108>0,$C115-SUM($D$108:K$108)>0),($C115-SUM($D$108:K$108))/L$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:M$108),1,IF(AND(M$108>0,$C115-SUM($D$108:L$108)>0),($C115-SUM($D$108:L$108))/M$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:N$108),1,IF(AND(N$108>0,$C115-SUM($D$108:M$108)>0),($C115-SUM($D$108:M$108))/N$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:O$108),1,IF(AND(O$108>0,$C115-SUM($D$108:N$108)>0),($C115-SUM($D$108:N$108))/O$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:P$108),1,IF(AND(P$108>0,$C115-SUM($D$108:O$108)>0),($C115-SUM($D$108:O$108))/P$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:Q$108),1,IF(AND(Q$108>0,$C115-SUM($D$108:P$108)>0),($C115-SUM($D$108:P$108))/Q$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:R$108),1,IF(AND(R$108>0,$C115-SUM($D$108:Q$108)>0),($C115-SUM($D$108:Q$108))/R$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:S$108),1,IF(AND(S$108>0,$C115-SUM($D$108:R$108)>0),($C115-SUM($D$108:R$108))/S$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:T$108),1,IF(AND(T$108>0,$C115-SUM($D$108:S$108)>0),($C115-SUM($D$108:S$108))/T$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:U$108),1,IF(AND(U$108>0,$C115-SUM($D$108:T$108)>0),($C115-SUM($D$108:T$108))/U$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:V$108),1,IF(AND(V$108>0,$C115-SUM($D$108:U$108)>0),($C115-SUM($D$108:U$108))/V$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:W$108),1,IF(AND(W$108>0,$C115-SUM($D$108:V$108)>0),($C115-SUM($D$108:V$108))/W$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:X$108),1,IF(AND(X$108>0,$C115-SUM($D$108:W$108)>0),($C115-SUM($D$108:W$108))/X$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:Y$108),1,IF(AND(Y$108>0,$C115-SUM($D$108:X$108)>0),($C115-SUM($D$108:X$108))/Y$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:Z$108),1,IF(AND(Z$108>0,$C115-SUM($D$108:Y$108)>0),($C115-SUM($D$108:Y$108))/Z$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AA$108),1,IF(AND(AA$108>0,$C115-SUM($D$108:Z$108)>0),($C115-SUM($D$108:Z$108))/AA$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AB$108),1,IF(AND(AB$108>0,$C115-SUM($D$108:AA$108)>0),($C115-SUM($D$108:AA$108))/AB$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AC$108),1,IF(AND(AC$108>0,$C115-SUM($D$108:AB$108)>0),($C115-SUM($D$108:AB$108))/AC$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AD$108),1,IF(AND(AD$108>0,$C115-SUM($D$108:AC$108)>0),($C115-SUM($D$108:AC$108))/AD$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AE$108),1,IF(AND(AE$108>0,$C115-SUM($D$108:AD$108)>0),($C115-SUM($D$108:AD$108))/AE$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AF$108),1,IF(AND(AF$108>0,$C115-SUM($D$108:AE$108)>0),($C115-SUM($D$108:AE$108))/AF$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AG$108),1,IF(AND(AG$108>0,$C115-SUM($D$108:AF$108)>0),($C115-SUM($D$108:AF$108))/AG$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AH$108),1,IF(AND(AH$108>0,$C115-SUM($D$108:AG$108)>0),($C115-SUM($D$108:AG$108))/AH$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AI$108),1,IF(AND(AI$108>0,$C115-SUM($D$108:AH$108)>0),($C115-SUM($D$108:AH$108))/AI$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AJ$108),1,IF(AND(AJ$108>0,$C115-SUM($D$108:AI$108)>0),($C115-SUM($D$108:AI$108))/AJ$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AK$108),1,IF(AND(AK$108>0,$C115-SUM($D$108:AJ$108)>0),($C115-SUM($D$108:AJ$108))/AK$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AL$108),1,IF(AND(AL$108>0,$C115-SUM($D$108:AK$108)>0),($C115-SUM($D$108:AK$108))/AL$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AM$108),1,IF(AND(AM$108>0,$C115-SUM($D$108:AL$108)>0),($C115-SUM($D$108:AL$108))/AM$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AN$108),1,IF(AND(AN$108>0,$C115-SUM($D$108:AM$108)>0),($C115-SUM($D$108:AM$108))/AN$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AO$108),1,IF(AND(AO$108>0,$C115-SUM($D$108:AN$108)>0),($C115-SUM($D$108:AN$108))/AO$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AP$108),1,IF(AND(AP$108>0,$C115-SUM($D$108:AO$108)>0),($C115-SUM($D$108:AO$108))/AP$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AQ$108),1,IF(AND(AQ$108>0,$C115-SUM($D$108:AP$108)>0),($C115-SUM($D$108:AP$108))/AQ$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AR$108),1,IF(AND(AR$108>0,$C115-SUM($D$108:AQ$108)>0),($C115-SUM($D$108:AQ$108))/AR$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AS$108),1,IF(AND(AS$108>0,$C115-SUM($D$108:AR$108)>0),($C115-SUM($D$108:AR$108))/AS$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AT$108),1,IF(AND(AT$108>0,$C115-SUM($D$108:AS$108)>0),($C115-SUM($D$108:AS$108))/AT$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AU$108),1,IF(AND(AU$108>0,$C115-SUM($D$108:AT$108)>0),($C115-SUM($D$108:AT$108))/AU$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AV$108),1,IF(AND(AV$108>0,$C115-SUM($D$108:AU$108)>0),($C115-SUM($D$108:AU$108))/AV$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AW$108),1,IF(AND(AW$108>0,$C115-SUM($D$108:AV$108)>0),($C115-SUM($D$108:AV$108))/AW$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AX$108),1,IF(AND(AX$108>0,$C115-SUM($D$108:AW$108)>0),($C115-SUM($D$108:AW$108))/AX$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AY$108),1,IF(AND(AY$108>0,$C115-SUM($D$108:AX$108)>0),($C115-SUM($D$108:AX$108))/AY$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:AZ$108),1,IF(AND(AZ$108>0,$C115-SUM($D$108:AY$108)>0),($C115-SUM($D$108:AY$108))/AZ$108,0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C115>SUM($D$108:BA$108),1,IF(AND(BA$108>0,$C115-SUM($D$108:AZ$108)>0),($C115-SUM($D$108:AZ$108))/BA$108,0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C116>SUM($D$108:D$108)*(1+0.2*KEAend),1,IF(D$108>0,C116/(D$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:E$108)*(1+0.2*KEAend),1,IF(AND(E$108>0,$C116-SUM($D$108:D$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:D$108)*(1+0.2*KEAend))/(E$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:F$108)*(1+0.2*KEAend),1,IF(AND(F$108>0,$C116-SUM($D$108:E$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:E$108)*(1+0.2*KEAend))/(F$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:G$108)*(1+0.2*KEAend),1,IF(AND(G$108>0,$C116-SUM($D$108:F$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:F$108)*(1+0.2*KEAend))/(G$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:H$108)*(1+0.2*KEAend),1,IF(AND(H$108>0,$C116-SUM($D$108:G$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:G$108)*(1+0.2*KEAend))/(H$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:I$108)*(1+0.2*KEAend),1,IF(AND(I$108>0,$C116-SUM($D$108:H$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:H$108)*(1+0.2*KEAend))/(I$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:J$108)*(1+0.2*KEAend),1,IF(AND(J$108>0,$C116-SUM($D$108:I$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:I$108)*(1+0.2*KEAend))/(J$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:K$108)*(1+0.2*KEAend),1,IF(AND(K$108>0,$C116-SUM($D$108:J$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:J$108)*(1+0.2*KEAend))/(K$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:L$108)*(1+0.2*KEAend),1,IF(AND(L$108>0,$C116-SUM($D$108:K$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:K$108)*(1+0.2*KEAend))/(L$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:M$108)*(1+0.2*KEAend),1,IF(AND(M$108>0,$C116-SUM($D$108:L$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:L$108)*(1+0.2*KEAend))/(M$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:N$108)*(1+0.2*KEAend),1,IF(AND(N$108>0,$C116-SUM($D$108:M$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:M$108)*(1+0.2*KEAend))/(N$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:O$108)*(1+0.2*KEAend),1,IF(AND(O$108>0,$C116-SUM($D$108:N$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:N$108)*(1+0.2*KEAend))/(O$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:P$108)*(1+0.2*KEAend),1,IF(AND(P$108>0,$C116-SUM($D$108:O$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:O$108)*(1+0.2*KEAend))/(P$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:Q$108)*(1+0.2*KEAend),1,IF(AND(Q$108>0,$C116-SUM($D$108:P$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:P$108)*(1+0.2*KEAend))/(Q$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:R$108)*(1+0.2*KEAend),1,IF(AND(R$108>0,$C116-SUM($D$108:Q$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:Q$108)*(1+0.2*KEAend))/(R$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:S$108)*(1+0.2*KEAend),1,IF(AND(S$108>0,$C116-SUM($D$108:R$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:R$108)*(1+0.2*KEAend))/(S$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:T$108)*(1+0.2*KEAend),1,IF(AND(T$108>0,$C116-SUM($D$108:S$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:S$108)*(1+0.2*KEAend))/(T$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:U$108)*(1+0.2*KEAend),1,IF(AND(U$108>0,$C116-SUM($D$108:T$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:T$108)*(1+0.2*KEAend))/(U$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:V$108)*(1+0.2*KEAend),1,IF(AND(V$108>0,$C116-SUM($D$108:U$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:U$108)*(1+0.2*KEAend))/(V$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:W$108)*(1+0.2*KEAend),1,IF(AND(W$108>0,$C116-SUM($D$108:V$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:V$108)*(1+0.2*KEAend))/(W$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:X$108)*(1+0.2*KEAend),1,IF(AND(X$108>0,$C116-SUM($D$108:W$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:W$108)*(1+0.2*KEAend))/(X$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:Y$108)*(1+0.2*KEAend),1,IF(AND(Y$108>0,$C116-SUM($D$108:X$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:X$108)*(1+0.2*KEAend))/(Y$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:Z$108)*(1+0.2*KEAend),1,IF(AND(Z$108>0,$C116-SUM($D$108:Y$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:Y$108)*(1+0.2*KEAend))/(Z$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AA$108)*(1+0.2*KEAend),1,IF(AND(AA$108>0,$C116-SUM($D$108:Z$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:Z$108)*(1+0.2*KEAend))/(AA$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AB$108)*(1+0.2*KEAend),1,IF(AND(AB$108>0,$C116-SUM($D$108:AA$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AA$108)*(1+0.2*KEAend))/(AB$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AC$108)*(1+0.2*KEAend),1,IF(AND(AC$108>0,$C116-SUM($D$108:AB$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AB$108)*(1+0.2*KEAend))/(AC$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AD$108)*(1+0.2*KEAend),1,IF(AND(AD$108>0,$C116-SUM($D$108:AC$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AC$108)*(1+0.2*KEAend))/(AD$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AE$108)*(1+0.2*KEAend),1,IF(AND(AE$108>0,$C116-SUM($D$108:AD$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AD$108)*(1+0.2*KEAend))/(AE$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AF$108)*(1+0.2*KEAend),1,IF(AND(AF$108>0,$C116-SUM($D$108:AE$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AE$108)*(1+0.2*KEAend))/(AF$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AG$108)*(1+0.2*KEAend),1,IF(AND(AG$108>0,$C116-SUM($D$108:AF$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AF$108)*(1+0.2*KEAend))/(AG$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AH$108)*(1+0.2*KEAend),1,IF(AND(AH$108>0,$C116-SUM($D$108:AG$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AG$108)*(1+0.2*KEAend))/(AH$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AI$108)*(1+0.2*KEAend),1,IF(AND(AI$108>0,$C116-SUM($D$108:AH$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AH$108)*(1+0.2*KEAend))/(AI$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AJ$108)*(1+0.2*KEAend),1,IF(AND(AJ$108>0,$C116-SUM($D$108:AI$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AI$108)*(1+0.2*KEAend))/(AJ$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AK$108)*(1+0.2*KEAend),1,IF(AND(AK$108>0,$C116-SUM($D$108:AJ$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AJ$108)*(1+0.2*KEAend))/(AK$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AL$108)*(1+0.2*KEAend),1,IF(AND(AL$108>0,$C116-SUM($D$108:AK$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AK$108)*(1+0.2*KEAend))/(AL$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AM$108)*(1+0.2*KEAend),1,IF(AND(AM$108>0,$C116-SUM($D$108:AL$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AL$108)*(1+0.2*KEAend))/(AM$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AN$108)*(1+0.2*KEAend),1,IF(AND(AN$108>0,$C116-SUM($D$108:AM$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AM$108)*(1+0.2*KEAend))/(AN$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AO$108)*(1+0.2*KEAend),1,IF(AND(AO$108>0,$C116-SUM($D$108:AN$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AN$108)*(1+0.2*KEAend))/(AO$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AP$108)*(1+0.2*KEAend),1,IF(AND(AP$108>0,$C116-SUM($D$108:AO$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AO$108)*(1+0.2*KEAend))/(AP$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AQ$108)*(1+0.2*KEAend),1,IF(AND(AQ$108>0,$C116-SUM($D$108:AP$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AP$108)*(1+0.2*KEAend))/(AQ$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AR$108)*(1+0.2*KEAend),1,IF(AND(AR$108>0,$C116-SUM($D$108:AQ$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AQ$108)*(1+0.2*KEAend))/(AR$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AS$108)*(1+0.2*KEAend),1,IF(AND(AS$108>0,$C116-SUM($D$108:AR$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AR$108)*(1+0.2*KEAend))/(AS$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AT$108)*(1+0.2*KEAend),1,IF(AND(AT$108>0,$C116-SUM($D$108:AS$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AS$108)*(1+0.2*KEAend))/(AT$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AU$108)*(1+0.2*KEAend),1,IF(AND(AU$108>0,$C116-SUM($D$108:AT$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AT$108)*(1+0.2*KEAend))/(AU$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AV$108)*(1+0.2*KEAend),1,IF(AND(AV$108>0,$C116-SUM($D$108:AU$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AU$108)*(1+0.2*KEAend))/(AV$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AW$108)*(1+0.2*KEAend),1,IF(AND(AW$108>0,$C116-SUM($D$108:AV$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AV$108)*(1+0.2*KEAend))/(AW$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AX$108)*(1+0.2*KEAend),1,IF(AND(AX$108>0,$C116-SUM($D$108:AW$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AW$108)*(1+0.2*KEAend))/(AX$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AY$108)*(1+0.2*KEAend),1,IF(AND(AY$108>0,$C116-SUM($D$108:AX$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AX$108)*(1+0.2*KEAend))/(AY$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:AZ$108)*(1+0.2*KEAend),1,IF(AND(AZ$108>0,$C116-SUM($D$108:AY$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AY$108)*(1+0.2*KEAend))/(AZ$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C116>SUM($D$108:BA$108)*(1+0.2*KEAend),1,IF(AND(BA$108>0,$C116-SUM($D$108:AZ$108)*(1+0.2*KEAend)>0),($C116-SUM($D$108:AZ$108)*(1+0.2*KEAend))/(BA$108*(1+0.2*KEAend)),0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C117>SUM($D$108:D$108)*(1+0.4*KEAend),1,IF(D$108>0,C117/(D$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:E$108)*(1+0.4*KEAend),1,IF(AND(E$108>0,$C117-SUM($D$108:D$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:D$108)*(1+0.4*KEAend))/(E$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:F$108)*(1+0.4*KEAend),1,IF(AND(F$108>0,$C117-SUM($D$108:E$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:E$108)*(1+0.4*KEAend))/(F$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:G$108)*(1+0.4*KEAend),1,IF(AND(G$108>0,$C117-SUM($D$108:F$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:F$108)*(1+0.4*KEAend))/(G$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:H$108)*(1+0.4*KEAend),1,IF(AND(H$108>0,$C117-SUM($D$108:G$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:G$108)*(1+0.4*KEAend))/(H$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:I$108)*(1+0.4*KEAend),1,IF(AND(I$108>0,$C117-SUM($D$108:H$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:H$108)*(1+0.4*KEAend))/(I$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:J$108)*(1+0.4*KEAend),1,IF(AND(J$108>0,$C117-SUM($D$108:I$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:I$108)*(1+0.4*KEAend))/(J$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:K$108)*(1+0.4*KEAend),1,IF(AND(K$108>0,$C117-SUM($D$108:J$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:J$108)*(1+0.4*KEAend))/(K$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:L$108)*(1+0.4*KEAend),1,IF(AND(L$108>0,$C117-SUM($D$108:K$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:K$108)*(1+0.4*KEAend))/(L$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:M$108)*(1+0.4*KEAend),1,IF(AND(M$108>0,$C117-SUM($D$108:L$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:L$108)*(1+0.4*KEAend))/(M$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:N$108)*(1+0.4*KEAend),1,IF(AND(N$108>0,$C117-SUM($D$108:M$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:M$108)*(1+0.4*KEAend))/(N$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:O$108)*(1+0.4*KEAend),1,IF(AND(O$108>0,$C117-SUM($D$108:N$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:N$108)*(1+0.4*KEAend))/(O$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:P$108)*(1+0.4*KEAend),1,IF(AND(P$108>0,$C117-SUM($D$108:O$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:O$108)*(1+0.4*KEAend))/(P$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:Q$108)*(1+0.4*KEAend),1,IF(AND(Q$108>0,$C117-SUM($D$108:P$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:P$108)*(1+0.4*KEAend))/(Q$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:R$108)*(1+0.4*KEAend),1,IF(AND(R$108>0,$C117-SUM($D$108:Q$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:Q$108)*(1+0.4*KEAend))/(R$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:S$108)*(1+0.4*KEAend),1,IF(AND(S$108>0,$C117-SUM($D$108:R$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:R$108)*(1+0.4*KEAend))/(S$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:T$108)*(1+0.4*KEAend),1,IF(AND(T$108>0,$C117-SUM($D$108:S$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:S$108)*(1+0.4*KEAend))/(T$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:U$108)*(1+0.4*KEAend),1,IF(AND(U$108>0,$C117-SUM($D$108:T$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:T$108)*(1+0.4*KEAend))/(U$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:V$108)*(1+0.4*KEAend),1,IF(AND(V$108>0,$C117-SUM($D$108:U$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:U$108)*(1+0.4*KEAend))/(V$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:W$108)*(1+0.4*KEAend),1,IF(AND(W$108>0,$C117-SUM($D$108:V$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:V$108)*(1+0.4*KEAend))/(W$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:X$108)*(1+0.4*KEAend),1,IF(AND(X$108>0,$C117-SUM($D$108:W$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:W$108)*(1+0.4*KEAend))/(X$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:Y$108)*(1+0.4*KEAend),1,IF(AND(Y$108>0,$C117-SUM($D$108:X$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:X$108)*(1+0.4*KEAend))/(Y$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:Z$108)*(1+0.4*KEAend),1,IF(AND(Z$108>0,$C117-SUM($D$108:Y$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:Y$108)*(1+0.4*KEAend))/(Z$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AA$108)*(1+0.4*KEAend),1,IF(AND(AA$108>0,$C117-SUM($D$108:Z$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:Z$108)*(1+0.4*KEAend))/(AA$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AB$108)*(1+0.4*KEAend),1,IF(AND(AB$108>0,$C117-SUM($D$108:AA$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AA$108)*(1+0.4*KEAend))/(AB$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AC$108)*(1+0.4*KEAend),1,IF(AND(AC$108>0,$C117-SUM($D$108:AB$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AB$108)*(1+0.4*KEAend))/(AC$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AD$108)*(1+0.4*KEAend),1,IF(AND(AD$108>0,$C117-SUM($D$108:AC$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AC$108)*(1+0.4*KEAend))/(AD$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AE$108)*(1+0.4*KEAend),1,IF(AND(AE$108>0,$C117-SUM($D$108:AD$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AD$108)*(1+0.4*KEAend))/(AE$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AF$108)*(1+0.4*KEAend),1,IF(AND(AF$108>0,$C117-SUM($D$108:AE$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AE$108)*(1+0.4*KEAend))/(AF$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AG$108)*(1+0.4*KEAend),1,IF(AND(AG$108>0,$C117-SUM($D$108:AF$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AF$108)*(1+0.4*KEAend))/(AG$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AH$108)*(1+0.4*KEAend),1,IF(AND(AH$108>0,$C117-SUM($D$108:AG$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AG$108)*(1+0.4*KEAend))/(AH$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AI$108)*(1+0.4*KEAend),1,IF(AND(AI$108>0,$C117-SUM($D$108:AH$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AH$108)*(1+0.4*KEAend))/(AI$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AJ$108)*(1+0.4*KEAend),1,IF(AND(AJ$108>0,$C117-SUM($D$108:AI$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AI$108)*(1+0.4*KEAend))/(AJ$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AK$108)*(1+0.4*KEAend),1,IF(AND(AK$108>0,$C117-SUM($D$108:AJ$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AJ$108)*(1+0.4*KEAend))/(AK$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AL$108)*(1+0.4*KEAend),1,IF(AND(AL$108>0,$C117-SUM($D$108:AK$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AK$108)*(1+0.4*KEAend))/(AL$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AM$108)*(1+0.4*KEAend),1,IF(AND(AM$108>0,$C117-SUM($D$108:AL$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AL$108)*(1+0.4*KEAend))/(AM$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AN$108)*(1+0.4*KEAend),1,IF(AND(AN$108>0,$C117-SUM($D$108:AM$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AM$108)*(1+0.4*KEAend))/(AN$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AO$108)*(1+0.4*KEAend),1,IF(AND(AO$108>0,$C117-SUM($D$108:AN$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AN$108)*(1+0.4*KEAend))/(AO$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AP$108)*(1+0.4*KEAend),1,IF(AND(AP$108>0,$C117-SUM($D$108:AO$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AO$108)*(1+0.4*KEAend))/(AP$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AQ$108)*(1+0.4*KEAend),1,IF(AND(AQ$108>0,$C117-SUM($D$108:AP$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AP$108)*(1+0.4*KEAend))/(AQ$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AR$108)*(1+0.4*KEAend),1,IF(AND(AR$108>0,$C117-SUM($D$108:AQ$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AQ$108)*(1+0.4*KEAend))/(AR$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AS$108)*(1+0.4*KEAend),1,IF(AND(AS$108>0,$C117-SUM($D$108:AR$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AR$108)*(1+0.4*KEAend))/(AS$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AT$108)*(1+0.4*KEAend),1,IF(AND(AT$108>0,$C117-SUM($D$108:AS$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AS$108)*(1+0.4*KEAend))/(AT$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AU$108)*(1+0.4*KEAend),1,IF(AND(AU$108>0,$C117-SUM($D$108:AT$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AT$108)*(1+0.4*KEAend))/(AU$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AV$108)*(1+0.4*KEAend),1,IF(AND(AV$108>0,$C117-SUM($D$108:AU$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AU$108)*(1+0.4*KEAend))/(AV$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AW$108)*(1+0.4*KEAend),1,IF(AND(AW$108>0,$C117-SUM($D$108:AV$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AV$108)*(1+0.4*KEAend))/(AW$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AX$108)*(1+0.4*KEAend),1,IF(AND(AX$108>0,$C117-SUM($D$108:AW$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AW$108)*(1+0.4*KEAend))/(AX$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AY$108)*(1+0.4*KEAend),1,IF(AND(AY$108>0,$C117-SUM($D$108:AX$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AX$108)*(1+0.4*KEAend))/(AY$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:AZ$108)*(1+0.4*KEAend),1,IF(AND(AZ$108>0,$C117-SUM($D$108:AY$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AY$108)*(1+0.4*KEAend))/(AZ$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C117>SUM($D$108:BA$108)*(1+0.4*KEAend),1,IF(AND(BA$108>0,$C117-SUM($D$108:AZ$108)*(1+0.4*KEAend)>0),($C117-SUM($D$108:AZ$108)*(1+0.4*KEAend))/(BA$108*(1+0.4*KEAend)),0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C118>SUM($D$108:D$108)*(1+0.6*KEAend),1,IF(D$108>0,C118/(D$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:E$108)*(1+0.6*KEAend),1,IF(AND(E$108>0,$C118-SUM($D$108:D$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:D$108)*(1+0.6*KEAend))/(E$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:F$108)*(1+0.6*KEAend),1,IF(AND(F$108>0,$C118-SUM($D$108:E$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:E$108)*(1+0.6*KEAend))/(F$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:G$108)*(1+0.6*KEAend),1,IF(AND(G$108>0,$C118-SUM($D$108:F$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:F$108)*(1+0.6*KEAend))/(G$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:H$108)*(1+0.6*KEAend),1,IF(AND(H$108>0,$C118-SUM($D$108:G$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:G$108)*(1+0.6*KEAend))/(H$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:I$108)*(1+0.6*KEAend),1,IF(AND(I$108>0,$C118-SUM($D$108:H$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:H$108)*(1+0.6*KEAend))/(I$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:J$108)*(1+0.6*KEAend),1,IF(AND(J$108>0,$C118-SUM($D$108:I$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:I$108)*(1+0.6*KEAend))/(J$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:K$108)*(1+0.6*KEAend),1,IF(AND(K$108>0,$C118-SUM($D$108:J$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:J$108)*(1+0.6*KEAend))/(K$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:L$108)*(1+0.6*KEAend),1,IF(AND(L$108>0,$C118-SUM($D$108:K$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:K$108)*(1+0.6*KEAend))/(L$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:M$108)*(1+0.6*KEAend),1,IF(AND(M$108>0,$C118-SUM($D$108:L$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:L$108)*(1+0.6*KEAend))/(M$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:N$108)*(1+0.6*KEAend),1,IF(AND(N$108>0,$C118-SUM($D$108:M$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:M$108)*(1+0.6*KEAend))/(N$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:O$108)*(1+0.6*KEAend),1,IF(AND(O$108>0,$C118-SUM($D$108:N$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:N$108)*(1+0.6*KEAend))/(O$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:P$108)*(1+0.6*KEAend),1,IF(AND(P$108>0,$C118-SUM($D$108:O$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:O$108)*(1+0.6*KEAend))/(P$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:Q$108)*(1+0.6*KEAend),1,IF(AND(Q$108>0,$C118-SUM($D$108:P$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:P$108)*(1+0.6*KEAend))/(Q$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:R$108)*(1+0.6*KEAend),1,IF(AND(R$108>0,$C118-SUM($D$108:Q$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:Q$108)*(1+0.6*KEAend))/(R$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:S$108)*(1+0.6*KEAend),1,IF(AND(S$108>0,$C118-SUM($D$108:R$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:R$108)*(1+0.6*KEAend))/(S$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:T$108)*(1+0.6*KEAend),1,IF(AND(T$108>0,$C118-SUM($D$108:S$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:S$108)*(1+0.6*KEAend))/(T$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:U$108)*(1+0.6*KEAend),1,IF(AND(U$108>0,$C118-SUM($D$108:T$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:T$108)*(1+0.6*KEAend))/(U$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:V$108)*(1+0.6*KEAend),1,IF(AND(V$108>0,$C118-SUM($D$108:U$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:U$108)*(1+0.6*KEAend))/(V$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:W$108)*(1+0.6*KEAend),1,IF(AND(W$108>0,$C118-SUM($D$108:V$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:V$108)*(1+0.6*KEAend))/(W$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:X$108)*(1+0.6*KEAend),1,IF(AND(X$108>0,$C118-SUM($D$108:W$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:W$108)*(1+0.6*KEAend))/(X$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:Y$108)*(1+0.6*KEAend),1,IF(AND(Y$108>0,$C118-SUM($D$108:X$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:X$108)*(1+0.6*KEAend))/(Y$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:Z$108)*(1+0.6*KEAend),1,IF(AND(Z$108>0,$C118-SUM($D$108:Y$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:Y$108)*(1+0.6*KEAend))/(Z$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AA$108)*(1+0.6*KEAend),1,IF(AND(AA$108>0,$C118-SUM($D$108:Z$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:Z$108)*(1+0.6*KEAend))/(AA$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AB$108)*(1+0.6*KEAend),1,IF(AND(AB$108>0,$C118-SUM($D$108:AA$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AA$108)*(1+0.6*KEAend))/(AB$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AC$108)*(1+0.6*KEAend),1,IF(AND(AC$108>0,$C118-SUM($D$108:AB$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AB$108)*(1+0.6*KEAend))/(AC$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AD$108)*(1+0.6*KEAend),1,IF(AND(AD$108>0,$C118-SUM($D$108:AC$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AC$108)*(1+0.6*KEAend))/(AD$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AE$108)*(1+0.6*KEAend),1,IF(AND(AE$108>0,$C118-SUM($D$108:AD$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AD$108)*(1+0.6*KEAend))/(AE$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AF$108)*(1+0.6*KEAend),1,IF(AND(AF$108>0,$C118-SUM($D$108:AE$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AE$108)*(1+0.6*KEAend))/(AF$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AG$108)*(1+0.6*KEAend),1,IF(AND(AG$108>0,$C118-SUM($D$108:AF$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AF$108)*(1+0.6*KEAend))/(AG$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AH$108)*(1+0.6*KEAend),1,IF(AND(AH$108>0,$C118-SUM($D$108:AG$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AG$108)*(1+0.6*KEAend))/(AH$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AI$108)*(1+0.6*KEAend),1,IF(AND(AI$108>0,$C118-SUM($D$108:AH$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AH$108)*(1+0.6*KEAend))/(AI$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AJ$108)*(1+0.6*KEAend),1,IF(AND(AJ$108>0,$C118-SUM($D$108:AI$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AI$108)*(1+0.6*KEAend))/(AJ$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AK$108)*(1+0.6*KEAend),1,IF(AND(AK$108>0,$C118-SUM($D$108:AJ$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AJ$108)*(1+0.6*KEAend))/(AK$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AL$108)*(1+0.6*KEAend),1,IF(AND(AL$108>0,$C118-SUM($D$108:AK$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AK$108)*(1+0.6*KEAend))/(AL$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AM$108)*(1+0.6*KEAend),1,IF(AND(AM$108>0,$C118-SUM($D$108:AL$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AL$108)*(1+0.6*KEAend))/(AM$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AN$108)*(1+0.6*KEAend),1,IF(AND(AN$108>0,$C118-SUM($D$108:AM$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AM$108)*(1+0.6*KEAend))/(AN$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AO$108)*(1+0.6*KEAend),1,IF(AND(AO$108>0,$C118-SUM($D$108:AN$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AN$108)*(1+0.6*KEAend))/(AO$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AP$108)*(1+0.6*KEAend),1,IF(AND(AP$108>0,$C118-SUM($D$108:AO$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AO$108)*(1+0.6*KEAend))/(AP$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AQ$108)*(1+0.6*KEAend),1,IF(AND(AQ$108>0,$C118-SUM($D$108:AP$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AP$108)*(1+0.6*KEAend))/(AQ$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AR$108)*(1+0.6*KEAend),1,IF(AND(AR$108>0,$C118-SUM($D$108:AQ$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AQ$108)*(1+0.6*KEAend))/(AR$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AS$108)*(1+0.6*KEAend),1,IF(AND(AS$108>0,$C118-SUM($D$108:AR$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AR$108)*(1+0.6*KEAend))/(AS$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AT$108)*(1+0.6*KEAend),1,IF(AND(AT$108>0,$C118-SUM($D$108:AS$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AS$108)*(1+0.6*KEAend))/(AT$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AU$108)*(1+0.6*KEAend),1,IF(AND(AU$108>0,$C118-SUM($D$108:AT$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AT$108)*(1+0.6*KEAend))/(AU$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AV$108)*(1+0.6*KEAend),1,IF(AND(AV$108>0,$C118-SUM($D$108:AU$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AU$108)*(1+0.6*KEAend))/(AV$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AW$108)*(1+0.6*KEAend),1,IF(AND(AW$108>0,$C118-SUM($D$108:AV$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AV$108)*(1+0.6*KEAend))/(AW$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AX$108)*(1+0.6*KEAend),1,IF(AND(AX$108>0,$C118-SUM($D$108:AW$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AW$108)*(1+0.6*KEAend))/(AX$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AY$108)*(1+0.6*KEAend),1,IF(AND(AY$108>0,$C118-SUM($D$108:AX$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AX$108)*(1+0.6*KEAend))/(AY$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:AZ$108)*(1+0.6*KEAend),1,IF(AND(AZ$108>0,$C118-SUM($D$108:AY$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AY$108)*(1+0.6*KEAend))/(AZ$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C118>SUM($D$108:BA$108)*(1+0.6*KEAend),1,IF(AND(BA$108>0,$C118-SUM($D$108:AZ$108)*(1+0.6*KEAend)>0),($C118-SUM($D$108:AZ$108)*(1+0.6*KEAend))/(BA$108*(1+0.6*KEAend)),0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C119>SUM($D$108:D$108)*(1+0.8*KEAend),1,IF(D$108>0,C119/(D$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:E$108)*(1+0.8*KEAend),1,IF(AND(E$108>0,$C119-SUM($D$108:D$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:D$108)*(1+0.8*KEAend))/(E$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:F$108)*(1+0.8*KEAend),1,IF(AND(F$108>0,$C119-SUM($D$108:E$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:E$108)*(1+0.8*KEAend))/(F$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:G$108)*(1+0.8*KEAend),1,IF(AND(G$108>0,$C119-SUM($D$108:F$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:F$108)*(1+0.8*KEAend))/(G$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:H$108)*(1+0.8*KEAend),1,IF(AND(H$108>0,$C119-SUM($D$108:G$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:G$108)*(1+0.8*KEAend))/(H$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:I$108)*(1+0.8*KEAend),1,IF(AND(I$108>0,$C119-SUM($D$108:H$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:H$108)*(1+0.8*KEAend))/(I$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:J$108)*(1+0.8*KEAend),1,IF(AND(J$108>0,$C119-SUM($D$108:I$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:I$108)*(1+0.8*KEAend))/(J$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:K$108)*(1+0.8*KEAend),1,IF(AND(K$108>0,$C119-SUM($D$108:J$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:J$108)*(1+0.8*KEAend))/(K$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:L$108)*(1+0.8*KEAend),1,IF(AND(L$108>0,$C119-SUM($D$108:K$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:K$108)*(1+0.8*KEAend))/(L$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:M$108)*(1+0.8*KEAend),1,IF(AND(M$108>0,$C119-SUM($D$108:L$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:L$108)*(1+0.8*KEAend))/(M$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:N$108)*(1+0.8*KEAend),1,IF(AND(N$108>0,$C119-SUM($D$108:M$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:M$108)*(1+0.8*KEAend))/(N$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:O$108)*(1+0.8*KEAend),1,IF(AND(O$108>0,$C119-SUM($D$108:N$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:N$108)*(1+0.8*KEAend))/(O$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:P$108)*(1+0.8*KEAend),1,IF(AND(P$108>0,$C119-SUM($D$108:O$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:O$108)*(1+0.8*KEAend))/(P$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:Q$108)*(1+0.8*KEAend),1,IF(AND(Q$108>0,$C119-SUM($D$108:P$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:P$108)*(1+0.8*KEAend))/(Q$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:R$108)*(1+0.8*KEAend),1,IF(AND(R$108>0,$C119-SUM($D$108:Q$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:Q$108)*(1+0.8*KEAend))/(R$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:S$108)*(1+0.8*KEAend),1,IF(AND(S$108>0,$C119-SUM($D$108:R$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:R$108)*(1+0.8*KEAend))/(S$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:T$108)*(1+0.8*KEAend),1,IF(AND(T$108>0,$C119-SUM($D$108:S$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:S$108)*(1+0.8*KEAend))/(T$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:U$108)*(1+0.8*KEAend),1,IF(AND(U$108>0,$C119-SUM($D$108:T$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:T$108)*(1+0.8*KEAend))/(U$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:V$108)*(1+0.8*KEAend),1,IF(AND(V$108>0,$C119-SUM($D$108:U$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:U$108)*(1+0.8*KEAend))/(V$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:W$108)*(1+0.8*KEAend),1,IF(AND(W$108>0,$C119-SUM($D$108:V$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:V$108)*(1+0.8*KEAend))/(W$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:X$108)*(1+0.8*KEAend),1,IF(AND(X$108>0,$C119-SUM($D$108:W$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:W$108)*(1+0.8*KEAend))/(X$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:Y$108)*(1+0.8*KEAend),1,IF(AND(Y$108>0,$C119-SUM($D$108:X$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:X$108)*(1+0.8*KEAend))/(Y$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:Z$108)*(1+0.8*KEAend),1,IF(AND(Z$108>0,$C119-SUM($D$108:Y$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:Y$108)*(1+0.8*KEAend))/(Z$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AA$108)*(1+0.8*KEAend),1,IF(AND(AA$108>0,$C119-SUM($D$108:Z$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:Z$108)*(1+0.8*KEAend))/(AA$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AB$108)*(1+0.8*KEAend),1,IF(AND(AB$108>0,$C119-SUM($D$108:AA$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AA$108)*(1+0.8*KEAend))/(AB$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AC$108)*(1+0.8*KEAend),1,IF(AND(AC$108>0,$C119-SUM($D$108:AB$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AB$108)*(1+0.8*KEAend))/(AC$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AD$108)*(1+0.8*KEAend),1,IF(AND(AD$108>0,$C119-SUM($D$108:AC$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AC$108)*(1+0.8*KEAend))/(AD$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AE$108)*(1+0.8*KEAend),1,IF(AND(AE$108>0,$C119-SUM($D$108:AD$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AD$108)*(1+0.8*KEAend))/(AE$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AF$108)*(1+0.8*KEAend),1,IF(AND(AF$108>0,$C119-SUM($D$108:AE$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AE$108)*(1+0.8*KEAend))/(AF$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AG$108)*(1+0.8*KEAend),1,IF(AND(AG$108>0,$C119-SUM($D$108:AF$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AF$108)*(1+0.8*KEAend))/(AG$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AH$108)*(1+0.8*KEAend),1,IF(AND(AH$108>0,$C119-SUM($D$108:AG$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AG$108)*(1+0.8*KEAend))/(AH$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AI$108)*(1+0.8*KEAend),1,IF(AND(AI$108>0,$C119-SUM($D$108:AH$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AH$108)*(1+0.8*KEAend))/(AI$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AJ$108)*(1+0.8*KEAend),1,IF(AND(AJ$108>0,$C119-SUM($D$108:AI$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AI$108)*(1+0.8*KEAend))/(AJ$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AK$108)*(1+0.8*KEAend),1,IF(AND(AK$108>0,$C119-SUM($D$108:AJ$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AJ$108)*(1+0.8*KEAend))/(AK$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AL$108)*(1+0.8*KEAend),1,IF(AND(AL$108>0,$C119-SUM($D$108:AK$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AK$108)*(1+0.8*KEAend))/(AL$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AM$108)*(1+0.8*KEAend),1,IF(AND(AM$108>0,$C119-SUM($D$108:AL$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AL$108)*(1+0.8*KEAend))/(AM$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AN$108)*(1+0.8*KEAend),1,IF(AND(AN$108>0,$C119-SUM($D$108:AM$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AM$108)*(1+0.8*KEAend))/(AN$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AO$108)*(1+0.8*KEAend),1,IF(AND(AO$108>0,$C119-SUM($D$108:AN$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AN$108)*(1+0.8*KEAend))/(AO$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AP$108)*(1+0.8*KEAend),1,IF(AND(AP$108>0,$C119-SUM($D$108:AO$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AO$108)*(1+0.8*KEAend))/(AP$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AQ$108)*(1+0.8*KEAend),1,IF(AND(AQ$108>0,$C119-SUM($D$108:AP$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AP$108)*(1+0.8*KEAend))/(AQ$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AR$108)*(1+0.8*KEAend),1,IF(AND(AR$108>0,$C119-SUM($D$108:AQ$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AQ$108)*(1+0.8*KEAend))/(AR$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AS$108)*(1+0.8*KEAend),1,IF(AND(AS$108>0,$C119-SUM($D$108:AR$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AR$108)*(1+0.8*KEAend))/(AS$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AT$108)*(1+0.8*KEAend),1,IF(AND(AT$108>0,$C119-SUM($D$108:AS$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AS$108)*(1+0.8*KEAend))/(AT$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AU$108)*(1+0.8*KEAend),1,IF(AND(AU$108>0,$C119-SUM($D$108:AT$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AT$108)*(1+0.8*KEAend))/(AU$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AV$108)*(1+0.8*KEAend),1,IF(AND(AV$108>0,$C119-SUM($D$108:AU$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AU$108)*(1+0.8*KEAend))/(AV$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AW$108)*(1+0.8*KEAend),1,IF(AND(AW$108>0,$C119-SUM($D$108:AV$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AV$108)*(1+0.8*KEAend))/(AW$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AX$108)*(1+0.8*KEAend),1,IF(AND(AX$108>0,$C119-SUM($D$108:AW$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AW$108)*(1+0.8*KEAend))/(AX$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AY$108)*(1+0.8*KEAend),1,IF(AND(AY$108>0,$C119-SUM($D$108:AX$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AX$108)*(1+0.8*KEAend))/(AY$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:AZ$108)*(1+0.8*KEAend),1,IF(AND(AZ$108>0,$C119-SUM($D$108:AY$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AY$108)*(1+0.8*KEAend))/(AZ$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C119>SUM($D$108:BA$108)*(1+0.8*KEAend),1,IF(AND(BA$108>0,$C119-SUM($D$108:AZ$108)*(1+0.8*KEAend)>0),($C119-SUM($D$108:AZ$108)*(1+0.8*KEAend))/(BA$108*(1+0.8*KEAend)),0))","v":{"v":0,"d":"0.0"}}]
[null,0,0,{"$f":"IF(C120>SUM($D$108:D$108)*(1+KEAend),1,IF(D$108>0,C120/(D$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:E$108)*(1+KEAend),1,IF(AND(E$108>0,$C120-SUM($D$108:D$108)*(1+KEAend)>0),($C120-SUM($D$108:D$108)*(1+KEAend))/(E$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:F$108)*(1+KEAend),1,IF(AND(F$108>0,$C120-SUM($D$108:E$108)*(1+KEAend)>0),($C120-SUM($D$108:E$108)*(1+KEAend))/(F$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:G$108)*(1+KEAend),1,IF(AND(G$108>0,$C120-SUM($D$108:F$108)*(1+KEAend)>0),($C120-SUM($D$108:F$108)*(1+KEAend))/(G$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:H$108)*(1+KEAend),1,IF(AND(H$108>0,$C120-SUM($D$108:G$108)*(1+KEAend)>0),($C120-SUM($D$108:G$108)*(1+KEAend))/(H$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:I$108)*(1+KEAend),1,IF(AND(I$108>0,$C120-SUM($D$108:H$108)*(1+KEAend)>0),($C120-SUM($D$108:H$108)*(1+KEAend))/(I$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:J$108)*(1+KEAend),1,IF(AND(J$108>0,$C120-SUM($D$108:I$108)*(1+KEAend)>0),($C120-SUM($D$108:I$108)*(1+KEAend))/(J$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:K$108)*(1+KEAend),1,IF(AND(K$108>0,$C120-SUM($D$108:J$108)*(1+KEAend)>0),($C120-SUM($D$108:J$108)*(1+KEAend))/(K$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:L$108)*(1+KEAend),1,IF(AND(L$108>0,$C120-SUM($D$108:K$108)*(1+KEAend)>0),($C120-SUM($D$108:K$108)*(1+KEAend))/(L$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:M$108)*(1+KEAend),1,IF(AND(M$108>0,$C120-SUM($D$108:L$108)*(1+KEAend)>0),($C120-SUM($D$108:L$108)*(1+KEAend))/(M$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:N$108)*(1+KEAend),1,IF(AND(N$108>0,$C120-SUM($D$108:M$108)*(1+KEAend)>0),($C120-SUM($D$108:M$108)*(1+KEAend))/(N$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:O$108)*(1+KEAend),1,IF(AND(O$108>0,$C120-SUM($D$108:N$108)*(1+KEAend)>0),($C120-SUM($D$108:N$108)*(1+KEAend))/(O$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:P$108)*(1+KEAend),1,IF(AND(P$108>0,$C120-SUM($D$108:O$108)*(1+KEAend)>0),($C120-SUM($D$108:O$108)*(1+KEAend))/(P$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:Q$108)*(1+KEAend),1,IF(AND(Q$108>0,$C120-SUM($D$108:P$108)*(1+KEAend)>0),($C120-SUM($D$108:P$108)*(1+KEAend))/(Q$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:R$108)*(1+KEAend),1,IF(AND(R$108>0,$C120-SUM($D$108:Q$108)*(1+KEAend)>0),($C120-SUM($D$108:Q$108)*(1+KEAend))/(R$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:S$108)*(1+KEAend),1,IF(AND(S$108>0,$C120-SUM($D$108:R$108)*(1+KEAend)>0),($C120-SUM($D$108:R$108)*(1+KEAend))/(S$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:T$108)*(1+KEAend),1,IF(AND(T$108>0,$C120-SUM($D$108:S$108)*(1+KEAend)>0),($C120-SUM($D$108:S$108)*(1+KEAend))/(T$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:U$108)*(1+KEAend),1,IF(AND(U$108>0,$C120-SUM($D$108:T$108)*(1+KEAend)>0),($C120-SUM($D$108:T$108)*(1+KEAend))/(U$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:V$108)*(1+KEAend),1,IF(AND(V$108>0,$C120-SUM($D$108:U$108)*(1+KEAend)>0),($C120-SUM($D$108:U$108)*(1+KEAend))/(V$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:W$108)*(1+KEAend),1,IF(AND(W$108>0,$C120-SUM($D$108:V$108)*(1+KEAend)>0),($C120-SUM($D$108:V$108)*(1+KEAend))/(W$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:X$108)*(1+KEAend),1,IF(AND(X$108>0,$C120-SUM($D$108:W$108)*(1+KEAend)>0),($C120-SUM($D$108:W$108)*(1+KEAend))/(X$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:Y$108)*(1+KEAend),1,IF(AND(Y$108>0,$C120-SUM($D$108:X$108)*(1+KEAend)>0),($C120-SUM($D$108:X$108)*(1+KEAend))/(Y$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:Z$108)*(1+KEAend),1,IF(AND(Z$108>0,$C120-SUM($D$108:Y$108)*(1+KEAend)>0),($C120-SUM($D$108:Y$108)*(1+KEAend))/(Z$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AA$108)*(1+KEAend),1,IF(AND(AA$108>0,$C120-SUM($D$108:Z$108)*(1+KEAend)>0),($C120-SUM($D$108:Z$108)*(1+KEAend))/(AA$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AB$108)*(1+KEAend),1,IF(AND(AB$108>0,$C120-SUM($D$108:AA$108)*(1+KEAend)>0),($C120-SUM($D$108:AA$108)*(1+KEAend))/(AB$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AC$108)*(1+KEAend),1,IF(AND(AC$108>0,$C120-SUM($D$108:AB$108)*(1+KEAend)>0),($C120-SUM($D$108:AB$108)*(1+KEAend))/(AC$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AD$108)*(1+KEAend),1,IF(AND(AD$108>0,$C120-SUM($D$108:AC$108)*(1+KEAend)>0),($C120-SUM($D$108:AC$108)*(1+KEAend))/(AD$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AE$108)*(1+KEAend),1,IF(AND(AE$108>0,$C120-SUM($D$108:AD$108)*(1+KEAend)>0),($C120-SUM($D$108:AD$108)*(1+KEAend))/(AE$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AF$108)*(1+KEAend),1,IF(AND(AF$108>0,$C120-SUM($D$108:AE$108)*(1+KEAend)>0),($C120-SUM($D$108:AE$108)*(1+KEAend))/(AF$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AG$108)*(1+KEAend),1,IF(AND(AG$108>0,$C120-SUM($D$108:AF$108)*(1+KEAend)>0),($C120-SUM($D$108:AF$108)*(1+KEAend))/(AG$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AH$108)*(1+KEAend),1,IF(AND(AH$108>0,$C120-SUM($D$108:AG$108)*(1+KEAend)>0),($C120-SUM($D$108:AG$108)*(1+KEAend))/(AH$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AI$108)*(1+KEAend),1,IF(AND(AI$108>0,$C120-SUM($D$108:AH$108)*(1+KEAend)>0),($C120-SUM($D$108:AH$108)*(1+KEAend))/(AI$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AJ$108)*(1+KEAend),1,IF(AND(AJ$108>0,$C120-SUM($D$108:AI$108)*(1+KEAend)>0),($C120-SUM($D$108:AI$108)*(1+KEAend))/(AJ$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AK$108)*(1+KEAend),1,IF(AND(AK$108>0,$C120-SUM($D$108:AJ$108)*(1+KEAend)>0),($C120-SUM($D$108:AJ$108)*(1+KEAend))/(AK$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AL$108)*(1+KEAend),1,IF(AND(AL$108>0,$C120-SUM($D$108:AK$108)*(1+KEAend)>0),($C120-SUM($D$108:AK$108)*(1+KEAend))/(AL$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AM$108)*(1+KEAend),1,IF(AND(AM$108>0,$C120-SUM($D$108:AL$108)*(1+KEAend)>0),($C120-SUM($D$108:AL$108)*(1+KEAend))/(AM$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AN$108)*(1+KEAend),1,IF(AND(AN$108>0,$C120-SUM($D$108:AM$108)*(1+KEAend)>0),($C120-SUM($D$108:AM$108)*(1+KEAend))/(AN$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AO$108)*(1+KEAend),1,IF(AND(AO$108>0,$C120-SUM($D$108:AN$108)*(1+KEAend)>0),($C120-SUM($D$108:AN$108)*(1+KEAend))/(AO$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AP$108)*(1+KEAend),1,IF(AND(AP$108>0,$C120-SUM($D$108:AO$108)*(1+KEAend)>0),($C120-SUM($D$108:AO$108)*(1+KEAend))/(AP$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AQ$108)*(1+KEAend),1,IF(AND(AQ$108>0,$C120-SUM($D$108:AP$108)*(1+KEAend)>0),($C120-SUM($D$108:AP$108)*(1+KEAend))/(AQ$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AR$108)*(1+KEAend),1,IF(AND(AR$108>0,$C120-SUM($D$108:AQ$108)*(1+KEAend)>0),($C120-SUM($D$108:AQ$108)*(1+KEAend))/(AR$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AS$108)*(1+KEAend),1,IF(AND(AS$108>0,$C120-SUM($D$108:AR$108)*(1+KEAend)>0),($C120-SUM($D$108:AR$108)*(1+KEAend))/(AS$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AT$108)*(1+KEAend),1,IF(AND(AT$108>0,$C120-SUM($D$108:AS$108)*(1+KEAend)>0),($C120-SUM($D$108:AS$108)*(1+KEAend))/(AT$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AU$108)*(1+KEAend),1,IF(AND(AU$108>0,$C120-SUM($D$108:AT$108)*(1+KEAend)>0),($C120-SUM($D$108:AT$108)*(1+KEAend))/(AU$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AV$108)*(1+KEAend),1,IF(AND(AV$108>0,$C120-SUM($D$108:AU$108)*(1+KEAend)>0),($C120-SUM($D$108:AU$108)*(1+KEAend))/(AV$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AW$108)*(1+KEAend),1,IF(AND(AW$108>0,$C120-SUM($D$108:AV$108)*(1+KEAend)>0),($C120-SUM($D$108:AV$108)*(1+KEAend))/(AW$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AX$108)*(1+KEAend),1,IF(AND(AX$108>0,$C120-SUM($D$108:AW$108)*(1+KEAend)>0),($C120-SUM($D$108:AW$108)*(1+KEAend))/(AX$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AY$108)*(1+KEAend),1,IF(AND(AY$108>0,$C120-SUM($D$108:AX$108)*(1+KEAend)>0),($C120-SUM($D$108:AX$108)*(1+KEAend))/(AY$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:AZ$108)*(1+KEAend),1,IF(AND(AZ$108>0,$C120-SUM($D$108:AY$108)*(1+KEAend)>0),($C120-SUM($D$108:AY$108)*(1+KEAend))/(AZ$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}},{"$f":"IF($C120>SUM($D$108:BA$108)*(1+KEAend),1,IF(AND(BA$108>0,$C120-SUM($D$108:AZ$108)*(1+KEAend)>0),($C120-SUM($D$108:AZ$108)*(1+KEAend))/(BA$108*(1+KEAend)),0))","v":{"v":0,"d":"0.0"}}]
[]
[null,"stat. AMZ bei Änderung Differenzinv."]
[null,"Rückzahlung",null,{"$f":"Rueck1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Rueck1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"stat. AMZ",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"IF(ISNUMBER(SUM(D125:BA125)),SUM(D125:BA125),\" k. A.\")","v":" k. A."},{"$f":"((Investition2-RestWNDneu)*_ND1/_ND2-(Investition1-RestWheuteAlt-RestWNDalt))*(1-DiffInfAend)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C125>SUM($D$123:D$123),1,IF(D$123>0,C125/D$93,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:E$123),1,IF(AND(E$123>0,$C125-SUM($D$123:D$123)>0),($C125-SUM($D$123:D$123))/E$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:F$123),1,IF(AND(F$123>0,$C125-SUM($D$123:E$123)>0),($C125-SUM($D$123:E$123))/F$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:G$123),1,IF(AND(G$123>0,$C125-SUM($D$123:F$123)>0),($C125-SUM($D$123:F$123))/G$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:H$123),1,IF(AND(H$123>0,$C125-SUM($D$123:G$123)>0),($C125-SUM($D$123:G$123))/H$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:I$123),1,IF(AND(I$123>0,$C125-SUM($D$123:H$123)>0),($C125-SUM($D$123:H$123))/I$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:J$123),1,IF(AND(J$123>0,$C125-SUM($D$123:I$123)>0),($C125-SUM($D$123:I$123))/J$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:K$123),1,IF(AND(K$123>0,$C125-SUM($D$123:J$123)>0),($C125-SUM($D$123:J$123))/K$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:L$123),1,IF(AND(L$123>0,$C125-SUM($D$123:K$123)>0),($C125-SUM($D$123:K$123))/L$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:M$123),1,IF(AND(M$123>0,$C125-SUM($D$123:L$123)>0),($C125-SUM($D$123:L$123))/M$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:N$123),1,IF(AND(N$123>0,$C125-SUM($D$123:M$123)>0),($C125-SUM($D$123:M$123))/N$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:O$123),1,IF(AND(O$123>0,$C125-SUM($D$123:N$123)>0),($C125-SUM($D$123:N$123))/O$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:P$123),1,IF(AND(P$123>0,$C125-SUM($D$123:O$123)>0),($C125-SUM($D$123:O$123))/P$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:Q$123),1,IF(AND(Q$123>0,$C125-SUM($D$123:P$123)>0),($C125-SUM($D$123:P$123))/Q$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:R$123),1,IF(AND(R$123>0,$C125-SUM($D$123:Q$123)>0),($C125-SUM($D$123:Q$123))/R$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:S$123),1,IF(AND(S$123>0,$C125-SUM($D$123:R$123)>0),($C125-SUM($D$123:R$123))/S$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:T$123),1,IF(AND(T$123>0,$C125-SUM($D$123:S$123)>0),($C125-SUM($D$123:S$123))/T$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:U$123),1,IF(AND(U$123>0,$C125-SUM($D$123:T$123)>0),($C125-SUM($D$123:T$123))/U$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:V$123),1,IF(AND(V$123>0,$C125-SUM($D$123:U$123)>0),($C125-SUM($D$123:U$123))/V$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:W$123),1,IF(AND(W$123>0,$C125-SUM($D$123:V$123)>0),($C125-SUM($D$123:V$123))/W$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:X$123),1,IF(AND(X$123>0,$C125-SUM($D$123:W$123)>0),($C125-SUM($D$123:W$123))/X$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:Y$123),1,IF(AND(Y$123>0,$C125-SUM($D$123:X$123)>0),($C125-SUM($D$123:X$123))/Y$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:Z$123),1,IF(AND(Z$123>0,$C125-SUM($D$123:Y$123)>0),($C125-SUM($D$123:Y$123))/Z$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AA$123),1,IF(AND(AA$123>0,$C125-SUM($D$123:Z$123)>0),($C125-SUM($D$123:Z$123))/AA$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AB$123),1,IF(AND(AB$123>0,$C125-SUM($D$123:AA$123)>0),($C125-SUM($D$123:AA$123))/AB$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AC$123),1,IF(AND(AC$123>0,$C125-SUM($D$123:AB$123)>0),($C125-SUM($D$123:AB$123))/AC$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AD$123),1,IF(AND(AD$123>0,$C125-SUM($D$123:AC$123)>0),($C125-SUM($D$123:AC$123))/AD$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AE$123),1,IF(AND(AE$123>0,$C125-SUM($D$123:AD$123)>0),($C125-SUM($D$123:AD$123))/AE$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AF$123),1,IF(AND(AF$123>0,$C125-SUM($D$123:AE$123)>0),($C125-SUM($D$123:AE$123))/AF$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AG$123),1,IF(AND(AG$123>0,$C125-SUM($D$123:AF$123)>0),($C125-SUM($D$123:AF$123))/AG$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AH$123),1,IF(AND(AH$123>0,$C125-SUM($D$123:AG$123)>0),($C125-SUM($D$123:AG$123))/AH$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AI$123),1,IF(AND(AI$123>0,$C125-SUM($D$123:AH$123)>0),($C125-SUM($D$123:AH$123))/AI$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AJ$123),1,IF(AND(AJ$123>0,$C125-SUM($D$123:AI$123)>0),($C125-SUM($D$123:AI$123))/AJ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AK$123),1,IF(AND(AK$123>0,$C125-SUM($D$123:AJ$123)>0),($C125-SUM($D$123:AJ$123))/AK$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AL$123),1,IF(AND(AL$123>0,$C125-SUM($D$123:AK$123)>0),($C125-SUM($D$123:AK$123))/AL$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AM$123),1,IF(AND(AM$123>0,$C125-SUM($D$123:AL$123)>0),($C125-SUM($D$123:AL$123))/AM$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AN$123),1,IF(AND(AN$123>0,$C125-SUM($D$123:AM$123)>0),($C125-SUM($D$123:AM$123))/AN$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AO$123),1,IF(AND(AO$123>0,$C125-SUM($D$123:AN$123)>0),($C125-SUM($D$123:AN$123))/AO$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AP$123),1,IF(AND(AP$123>0,$C125-SUM($D$123:AO$123)>0),($C125-SUM($D$123:AO$123))/AP$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AQ$123),1,IF(AND(AQ$123>0,$C125-SUM($D$123:AP$123)>0),($C125-SUM($D$123:AP$123))/AQ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AR$123),1,IF(AND(AR$123>0,$C125-SUM($D$123:AQ$123)>0),($C125-SUM($D$123:AQ$123))/AR$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AS$123),1,IF(AND(AS$123>0,$C125-SUM($D$123:AR$123)>0),($C125-SUM($D$123:AR$123))/AS$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AT$123),1,IF(AND(AT$123>0,$C125-SUM($D$123:AS$123)>0),($C125-SUM($D$123:AS$123))/AT$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AU$123),1,IF(AND(AU$123>0,$C125-SUM($D$123:AT$123)>0),($C125-SUM($D$123:AT$123))/AU$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AV$123),1,IF(AND(AV$123>0,$C125-SUM($D$123:AU$123)>0),($C125-SUM($D$123:AU$123))/AV$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AW$123),1,IF(AND(AW$123>0,$C125-SUM($D$123:AV$123)>0),($C125-SUM($D$123:AV$123))/AW$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AX$123),1,IF(AND(AX$123>0,$C125-SUM($D$123:AW$123)>0),($C125-SUM($D$123:AW$123))/AX$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AY$123),1,IF(AND(AY$123>0,$C125-SUM($D$123:AX$123)>0),($C125-SUM($D$123:AX$123))/AY$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:AZ$123),1,IF(AND(AZ$123>0,$C125-SUM($D$123:AY$123)>0),($C125-SUM($D$123:AY$123))/AZ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C125>SUM($D$123:BA$123),1,IF(AND(BA$123>0,$C125-SUM($D$123:AZ$123)>0),($C125-SUM($D$123:AZ$123))/BA$123,0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ISNUMBER(SUM(D126:BA126)),SUM(D126:BA126),\" k. A.\")","v":" k. A."},{"$f":"((Investition2-RestWNDneu)*_ND1/_ND2-(Investition1-RestWheuteAlt-RestWNDalt))*(1-0.8*DiffInfAend)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C126>SUM($D$123:D$123),1,IF(D$123>0,C126/D$93,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:E$123),1,IF(AND(E$123>0,$C126-SUM($D$123:D$123)>0),($C126-SUM($D$123:D$123))/E$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:F$123),1,IF(AND(F$123>0,$C126-SUM($D$123:E$123)>0),($C126-SUM($D$123:E$123))/F$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:G$123),1,IF(AND(G$123>0,$C126-SUM($D$123:F$123)>0),($C126-SUM($D$123:F$123))/G$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:H$123),1,IF(AND(H$123>0,$C126-SUM($D$123:G$123)>0),($C126-SUM($D$123:G$123))/H$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:I$123),1,IF(AND(I$123>0,$C126-SUM($D$123:H$123)>0),($C126-SUM($D$123:H$123))/I$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:J$123),1,IF(AND(J$123>0,$C126-SUM($D$123:I$123)>0),($C126-SUM($D$123:I$123))/J$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:K$123),1,IF(AND(K$123>0,$C126-SUM($D$123:J$123)>0),($C126-SUM($D$123:J$123))/K$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:L$123),1,IF(AND(L$123>0,$C126-SUM($D$123:K$123)>0),($C126-SUM($D$123:K$123))/L$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:M$123),1,IF(AND(M$123>0,$C126-SUM($D$123:L$123)>0),($C126-SUM($D$123:L$123))/M$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:N$123),1,IF(AND(N$123>0,$C126-SUM($D$123:M$123)>0),($C126-SUM($D$123:M$123))/N$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:O$123),1,IF(AND(O$123>0,$C126-SUM($D$123:N$123)>0),($C126-SUM($D$123:N$123))/O$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:P$123),1,IF(AND(P$123>0,$C126-SUM($D$123:O$123)>0),($C126-SUM($D$123:O$123))/P$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:Q$123),1,IF(AND(Q$123>0,$C126-SUM($D$123:P$123)>0),($C126-SUM($D$123:P$123))/Q$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:R$123),1,IF(AND(R$123>0,$C126-SUM($D$123:Q$123)>0),($C126-SUM($D$123:Q$123))/R$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:S$123),1,IF(AND(S$123>0,$C126-SUM($D$123:R$123)>0),($C126-SUM($D$123:R$123))/S$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:T$123),1,IF(AND(T$123>0,$C126-SUM($D$123:S$123)>0),($C126-SUM($D$123:S$123))/T$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:U$123),1,IF(AND(U$123>0,$C126-SUM($D$123:T$123)>0),($C126-SUM($D$123:T$123))/U$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:V$123),1,IF(AND(V$123>0,$C126-SUM($D$123:U$123)>0),($C126-SUM($D$123:U$123))/V$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:W$123),1,IF(AND(W$123>0,$C126-SUM($D$123:V$123)>0),($C126-SUM($D$123:V$123))/W$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:X$123),1,IF(AND(X$123>0,$C126-SUM($D$123:W$123)>0),($C126-SUM($D$123:W$123))/X$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:Y$123),1,IF(AND(Y$123>0,$C126-SUM($D$123:X$123)>0),($C126-SUM($D$123:X$123))/Y$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:Z$123),1,IF(AND(Z$123>0,$C126-SUM($D$123:Y$123)>0),($C126-SUM($D$123:Y$123))/Z$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AA$123),1,IF(AND(AA$123>0,$C126-SUM($D$123:Z$123)>0),($C126-SUM($D$123:Z$123))/AA$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AB$123),1,IF(AND(AB$123>0,$C126-SUM($D$123:AA$123)>0),($C126-SUM($D$123:AA$123))/AB$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AC$123),1,IF(AND(AC$123>0,$C126-SUM($D$123:AB$123)>0),($C126-SUM($D$123:AB$123))/AC$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AD$123),1,IF(AND(AD$123>0,$C126-SUM($D$123:AC$123)>0),($C126-SUM($D$123:AC$123))/AD$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AE$123),1,IF(AND(AE$123>0,$C126-SUM($D$123:AD$123)>0),($C126-SUM($D$123:AD$123))/AE$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AF$123),1,IF(AND(AF$123>0,$C126-SUM($D$123:AE$123)>0),($C126-SUM($D$123:AE$123))/AF$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AG$123),1,IF(AND(AG$123>0,$C126-SUM($D$123:AF$123)>0),($C126-SUM($D$123:AF$123))/AG$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AH$123),1,IF(AND(AH$123>0,$C126-SUM($D$123:AG$123)>0),($C126-SUM($D$123:AG$123))/AH$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AI$123),1,IF(AND(AI$123>0,$C126-SUM($D$123:AH$123)>0),($C126-SUM($D$123:AH$123))/AI$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AJ$123),1,IF(AND(AJ$123>0,$C126-SUM($D$123:AI$123)>0),($C126-SUM($D$123:AI$123))/AJ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AK$123),1,IF(AND(AK$123>0,$C126-SUM($D$123:AJ$123)>0),($C126-SUM($D$123:AJ$123))/AK$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AL$123),1,IF(AND(AL$123>0,$C126-SUM($D$123:AK$123)>0),($C126-SUM($D$123:AK$123))/AL$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AM$123),1,IF(AND(AM$123>0,$C126-SUM($D$123:AL$123)>0),($C126-SUM($D$123:AL$123))/AM$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AN$123),1,IF(AND(AN$123>0,$C126-SUM($D$123:AM$123)>0),($C126-SUM($D$123:AM$123))/AN$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AO$123),1,IF(AND(AO$123>0,$C126-SUM($D$123:AN$123)>0),($C126-SUM($D$123:AN$123))/AO$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AP$123),1,IF(AND(AP$123>0,$C126-SUM($D$123:AO$123)>0),($C126-SUM($D$123:AO$123))/AP$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AQ$123),1,IF(AND(AQ$123>0,$C126-SUM($D$123:AP$123)>0),($C126-SUM($D$123:AP$123))/AQ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AR$123),1,IF(AND(AR$123>0,$C126-SUM($D$123:AQ$123)>0),($C126-SUM($D$123:AQ$123))/AR$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AS$123),1,IF(AND(AS$123>0,$C126-SUM($D$123:AR$123)>0),($C126-SUM($D$123:AR$123))/AS$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AT$123),1,IF(AND(AT$123>0,$C126-SUM($D$123:AS$123)>0),($C126-SUM($D$123:AS$123))/AT$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AU$123),1,IF(AND(AU$123>0,$C126-SUM($D$123:AT$123)>0),($C126-SUM($D$123:AT$123))/AU$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AV$123),1,IF(AND(AV$123>0,$C126-SUM($D$123:AU$123)>0),($C126-SUM($D$123:AU$123))/AV$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AW$123),1,IF(AND(AW$123>0,$C126-SUM($D$123:AV$123)>0),($C126-SUM($D$123:AV$123))/AW$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AX$123),1,IF(AND(AX$123>0,$C126-SUM($D$123:AW$123)>0),($C126-SUM($D$123:AW$123))/AX$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AY$123),1,IF(AND(AY$123>0,$C126-SUM($D$123:AX$123)>0),($C126-SUM($D$123:AX$123))/AY$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:AZ$123),1,IF(AND(AZ$123>0,$C126-SUM($D$123:AY$123)>0),($C126-SUM($D$123:AY$123))/AZ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C126>SUM($D$123:BA$123),1,IF(AND(BA$123>0,$C126-SUM($D$123:AZ$123)>0),($C126-SUM($D$123:AZ$123))/BA$123,0))","v":{"$error":"#DIV/0!"}}]
[null," k. A.",{"$f":"((Investition2-RestWNDneu)*_ND1/_ND2-(Investition1-RestWheuteAlt-RestWNDalt))*(1-0.6*DiffInfAend)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C127>SUM($D$123:D$123),1,IF(D$123>0,C127/D$93,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:E$123),1,IF(AND(E$123>0,$C127-SUM($D$123:D$123)>0),($C127-SUM($D$123:D$123))/E$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:F$123),1,IF(AND(F$123>0,$C127-SUM($D$123:E$123)>0),($C127-SUM($D$123:E$123))/F$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:G$123),1,IF(AND(G$123>0,$C127-SUM($D$123:F$123)>0),($C127-SUM($D$123:F$123))/G$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:H$123),1,IF(AND(H$123>0,$C127-SUM($D$123:G$123)>0),($C127-SUM($D$123:G$123))/H$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:I$123),1,IF(AND(I$123>0,$C127-SUM($D$123:H$123)>0),($C127-SUM($D$123:H$123))/I$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:J$123),1,IF(AND(J$123>0,$C127-SUM($D$123:I$123)>0),($C127-SUM($D$123:I$123))/J$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:K$123),1,IF(AND(K$123>0,$C127-SUM($D$123:J$123)>0),($C127-SUM($D$123:J$123))/K$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:L$123),1,IF(AND(L$123>0,$C127-SUM($D$123:K$123)>0),($C127-SUM($D$123:K$123))/L$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:M$123),1,IF(AND(M$123>0,$C127-SUM($D$123:L$123)>0),($C127-SUM($D$123:L$123))/M$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:N$123),1,IF(AND(N$123>0,$C127-SUM($D$123:M$123)>0),($C127-SUM($D$123:M$123))/N$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:O$123),1,IF(AND(O$123>0,$C127-SUM($D$123:N$123)>0),($C127-SUM($D$123:N$123))/O$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:P$123),1,IF(AND(P$123>0,$C127-SUM($D$123:O$123)>0),($C127-SUM($D$123:O$123))/P$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:Q$123),1,IF(AND(Q$123>0,$C127-SUM($D$123:P$123)>0),($C127-SUM($D$123:P$123))/Q$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:R$123),1,IF(AND(R$123>0,$C127-SUM($D$123:Q$123)>0),($C127-SUM($D$123:Q$123))/R$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:S$123),1,IF(AND(S$123>0,$C127-SUM($D$123:R$123)>0),($C127-SUM($D$123:R$123))/S$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:T$123),1,IF(AND(T$123>0,$C127-SUM($D$123:S$123)>0),($C127-SUM($D$123:S$123))/T$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:U$123),1,IF(AND(U$123>0,$C127-SUM($D$123:T$123)>0),($C127-SUM($D$123:T$123))/U$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:V$123),1,IF(AND(V$123>0,$C127-SUM($D$123:U$123)>0),($C127-SUM($D$123:U$123))/V$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:W$123),1,IF(AND(W$123>0,$C127-SUM($D$123:V$123)>0),($C127-SUM($D$123:V$123))/W$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:X$123),1,IF(AND(X$123>0,$C127-SUM($D$123:W$123)>0),($C127-SUM($D$123:W$123))/X$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:Y$123),1,IF(AND(Y$123>0,$C127-SUM($D$123:X$123)>0),($C127-SUM($D$123:X$123))/Y$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:Z$123),1,IF(AND(Z$123>0,$C127-SUM($D$123:Y$123)>0),($C127-SUM($D$123:Y$123))/Z$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AA$123),1,IF(AND(AA$123>0,$C127-SUM($D$123:Z$123)>0),($C127-SUM($D$123:Z$123))/AA$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AB$123),1,IF(AND(AB$123>0,$C127-SUM($D$123:AA$123)>0),($C127-SUM($D$123:AA$123))/AB$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AC$123),1,IF(AND(AC$123>0,$C127-SUM($D$123:AB$123)>0),($C127-SUM($D$123:AB$123))/AC$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AD$123),1,IF(AND(AD$123>0,$C127-SUM($D$123:AC$123)>0),($C127-SUM($D$123:AC$123))/AD$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AE$123),1,IF(AND(AE$123>0,$C127-SUM($D$123:AD$123)>0),($C127-SUM($D$123:AD$123))/AE$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AF$123),1,IF(AND(AF$123>0,$C127-SUM($D$123:AE$123)>0),($C127-SUM($D$123:AE$123))/AF$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AG$123),1,IF(AND(AG$123>0,$C127-SUM($D$123:AF$123)>0),($C127-SUM($D$123:AF$123))/AG$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AH$123),1,IF(AND(AH$123>0,$C127-SUM($D$123:AG$123)>0),($C127-SUM($D$123:AG$123))/AH$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AI$123),1,IF(AND(AI$123>0,$C127-SUM($D$123:AH$123)>0),($C127-SUM($D$123:AH$123))/AI$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AJ$123),1,IF(AND(AJ$123>0,$C127-SUM($D$123:AI$123)>0),($C127-SUM($D$123:AI$123))/AJ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AK$123),1,IF(AND(AK$123>0,$C127-SUM($D$123:AJ$123)>0),($C127-SUM($D$123:AJ$123))/AK$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AL$123),1,IF(AND(AL$123>0,$C127-SUM($D$123:AK$123)>0),($C127-SUM($D$123:AK$123))/AL$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AM$123),1,IF(AND(AM$123>0,$C127-SUM($D$123:AL$123)>0),($C127-SUM($D$123:AL$123))/AM$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AN$123),1,IF(AND(AN$123>0,$C127-SUM($D$123:AM$123)>0),($C127-SUM($D$123:AM$123))/AN$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AO$123),1,IF(AND(AO$123>0,$C127-SUM($D$123:AN$123)>0),($C127-SUM($D$123:AN$123))/AO$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AP$123),1,IF(AND(AP$123>0,$C127-SUM($D$123:AO$123)>0),($C127-SUM($D$123:AO$123))/AP$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AQ$123),1,IF(AND(AQ$123>0,$C127-SUM($D$123:AP$123)>0),($C127-SUM($D$123:AP$123))/AQ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AR$123),1,IF(AND(AR$123>0,$C127-SUM($D$123:AQ$123)>0),($C127-SUM($D$123:AQ$123))/AR$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AS$123),1,IF(AND(AS$123>0,$C127-SUM($D$123:AR$123)>0),($C127-SUM($D$123:AR$123))/AS$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AT$123),1,IF(AND(AT$123>0,$C127-SUM($D$123:AS$123)>0),($C127-SUM($D$123:AS$123))/AT$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AU$123),1,IF(AND(AU$123>0,$C127-SUM($D$123:AT$123)>0),($C127-SUM($D$123:AT$123))/AU$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AV$123),1,IF(AND(AV$123>0,$C127-SUM($D$123:AU$123)>0),($C127-SUM($D$123:AU$123))/AV$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AW$123),1,IF(AND(AW$123>0,$C127-SUM($D$123:AV$123)>0),($C127-SUM($D$123:AV$123))/AW$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AX$123),1,IF(AND(AX$123>0,$C127-SUM($D$123:AW$123)>0),($C127-SUM($D$123:AW$123))/AX$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AY$123),1,IF(AND(AY$123>0,$C127-SUM($D$123:AX$123)>0),($C127-SUM($D$123:AX$123))/AY$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:AZ$123),1,IF(AND(AZ$123>0,$C127-SUM($D$123:AY$123)>0),($C127-SUM($D$123:AY$123))/AZ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C127>SUM($D$123:BA$123),1,IF(AND(BA$123>0,$C127-SUM($D$123:AZ$123)>0),($C127-SUM($D$123:AZ$123))/BA$123,0))","v":{"$error":"#DIV/0!"}}]
[null," k. A.",{"$f":"((Investition2-RestWNDneu)*_ND1/_ND2-(Investition1-RestWheuteAlt-RestWNDalt))*(1-0.4*DiffInfAend)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C128>SUM($D$123:D$123),1,IF(D$123>0,C128/D$93,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:E$123),1,IF(AND(E$123>0,$C128-SUM($D$123:D$123)>0),($C128-SUM($D$123:D$123))/E$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:F$123),1,IF(AND(F$123>0,$C128-SUM($D$123:E$123)>0),($C128-SUM($D$123:E$123))/F$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:G$123),1,IF(AND(G$123>0,$C128-SUM($D$123:F$123)>0),($C128-SUM($D$123:F$123))/G$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:H$123),1,IF(AND(H$123>0,$C128-SUM($D$123:G$123)>0),($C128-SUM($D$123:G$123))/H$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:I$123),1,IF(AND(I$123>0,$C128-SUM($D$123:H$123)>0),($C128-SUM($D$123:H$123))/I$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:J$123),1,IF(AND(J$123>0,$C128-SUM($D$123:I$123)>0),($C128-SUM($D$123:I$123))/J$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:K$123),1,IF(AND(K$123>0,$C128-SUM($D$123:J$123)>0),($C128-SUM($D$123:J$123))/K$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:L$123),1,IF(AND(L$123>0,$C128-SUM($D$123:K$123)>0),($C128-SUM($D$123:K$123))/L$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:M$123),1,IF(AND(M$123>0,$C128-SUM($D$123:L$123)>0),($C128-SUM($D$123:L$123))/M$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:N$123),1,IF(AND(N$123>0,$C128-SUM($D$123:M$123)>0),($C128-SUM($D$123:M$123))/N$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:O$123),1,IF(AND(O$123>0,$C128-SUM($D$123:N$123)>0),($C128-SUM($D$123:N$123))/O$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:P$123),1,IF(AND(P$123>0,$C128-SUM($D$123:O$123)>0),($C128-SUM($D$123:O$123))/P$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:Q$123),1,IF(AND(Q$123>0,$C128-SUM($D$123:P$123)>0),($C128-SUM($D$123:P$123))/Q$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:R$123),1,IF(AND(R$123>0,$C128-SUM($D$123:Q$123)>0),($C128-SUM($D$123:Q$123))/R$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:S$123),1,IF(AND(S$123>0,$C128-SUM($D$123:R$123)>0),($C128-SUM($D$123:R$123))/S$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:T$123),1,IF(AND(T$123>0,$C128-SUM($D$123:S$123)>0),($C128-SUM($D$123:S$123))/T$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:U$123),1,IF(AND(U$123>0,$C128-SUM($D$123:T$123)>0),($C128-SUM($D$123:T$123))/U$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:V$123),1,IF(AND(V$123>0,$C128-SUM($D$123:U$123)>0),($C128-SUM($D$123:U$123))/V$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:W$123),1,IF(AND(W$123>0,$C128-SUM($D$123:V$123)>0),($C128-SUM($D$123:V$123))/W$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:X$123),1,IF(AND(X$123>0,$C128-SUM($D$123:W$123)>0),($C128-SUM($D$123:W$123))/X$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:Y$123),1,IF(AND(Y$123>0,$C128-SUM($D$123:X$123)>0),($C128-SUM($D$123:X$123))/Y$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:Z$123),1,IF(AND(Z$123>0,$C128-SUM($D$123:Y$123)>0),($C128-SUM($D$123:Y$123))/Z$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AA$123),1,IF(AND(AA$123>0,$C128-SUM($D$123:Z$123)>0),($C128-SUM($D$123:Z$123))/AA$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AB$123),1,IF(AND(AB$123>0,$C128-SUM($D$123:AA$123)>0),($C128-SUM($D$123:AA$123))/AB$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AC$123),1,IF(AND(AC$123>0,$C128-SUM($D$123:AB$123)>0),($C128-SUM($D$123:AB$123))/AC$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AD$123),1,IF(AND(AD$123>0,$C128-SUM($D$123:AC$123)>0),($C128-SUM($D$123:AC$123))/AD$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AE$123),1,IF(AND(AE$123>0,$C128-SUM($D$123:AD$123)>0),($C128-SUM($D$123:AD$123))/AE$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AF$123),1,IF(AND(AF$123>0,$C128-SUM($D$123:AE$123)>0),($C128-SUM($D$123:AE$123))/AF$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AG$123),1,IF(AND(AG$123>0,$C128-SUM($D$123:AF$123)>0),($C128-SUM($D$123:AF$123))/AG$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AH$123),1,IF(AND(AH$123>0,$C128-SUM($D$123:AG$123)>0),($C128-SUM($D$123:AG$123))/AH$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AI$123),1,IF(AND(AI$123>0,$C128-SUM($D$123:AH$123)>0),($C128-SUM($D$123:AH$123))/AI$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AJ$123),1,IF(AND(AJ$123>0,$C128-SUM($D$123:AI$123)>0),($C128-SUM($D$123:AI$123))/AJ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AK$123),1,IF(AND(AK$123>0,$C128-SUM($D$123:AJ$123)>0),($C128-SUM($D$123:AJ$123))/AK$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AL$123),1,IF(AND(AL$123>0,$C128-SUM($D$123:AK$123)>0),($C128-SUM($D$123:AK$123))/AL$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AM$123),1,IF(AND(AM$123>0,$C128-SUM($D$123:AL$123)>0),($C128-SUM($D$123:AL$123))/AM$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AN$123),1,IF(AND(AN$123>0,$C128-SUM($D$123:AM$123)>0),($C128-SUM($D$123:AM$123))/AN$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AO$123),1,IF(AND(AO$123>0,$C128-SUM($D$123:AN$123)>0),($C128-SUM($D$123:AN$123))/AO$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AP$123),1,IF(AND(AP$123>0,$C128-SUM($D$123:AO$123)>0),($C128-SUM($D$123:AO$123))/AP$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AQ$123),1,IF(AND(AQ$123>0,$C128-SUM($D$123:AP$123)>0),($C128-SUM($D$123:AP$123))/AQ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AR$123),1,IF(AND(AR$123>0,$C128-SUM($D$123:AQ$123)>0),($C128-SUM($D$123:AQ$123))/AR$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AS$123),1,IF(AND(AS$123>0,$C128-SUM($D$123:AR$123)>0),($C128-SUM($D$123:AR$123))/AS$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AT$123),1,IF(AND(AT$123>0,$C128-SUM($D$123:AS$123)>0),($C128-SUM($D$123:AS$123))/AT$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AU$123),1,IF(AND(AU$123>0,$C128-SUM($D$123:AT$123)>0),($C128-SUM($D$123:AT$123))/AU$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AV$123),1,IF(AND(AV$123>0,$C128-SUM($D$123:AU$123)>0),($C128-SUM($D$123:AU$123))/AV$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AW$123),1,IF(AND(AW$123>0,$C128-SUM($D$123:AV$123)>0),($C128-SUM($D$123:AV$123))/AW$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AX$123),1,IF(AND(AX$123>0,$C128-SUM($D$123:AW$123)>0),($C128-SUM($D$123:AW$123))/AX$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AY$123),1,IF(AND(AY$123>0,$C128-SUM($D$123:AX$123)>0),($C128-SUM($D$123:AX$123))/AY$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:AZ$123),1,IF(AND(AZ$123>0,$C128-SUM($D$123:AY$123)>0),($C128-SUM($D$123:AY$123))/AZ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C128>SUM($D$123:BA$123),1,IF(AND(BA$123>0,$C128-SUM($D$123:AZ$123)>0),($C128-SUM($D$123:AZ$123))/BA$123,0))","v":{"$error":"#DIV/0!"}}]
[null," k. A.",{"$f":"((Investition2-RestWNDneu)*_ND1/_ND2-(Investition1-RestWheuteAlt-RestWNDalt))*(1-0.2*DiffInfAend)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C129>SUM($D$123:D$123),1,IF(D$123>0,C129/D$93,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:E$123),1,IF(AND(E$123>0,$C129-SUM($D$123:D$123)>0),($C129-SUM($D$123:D$123))/E$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:F$123),1,IF(AND(F$123>0,$C129-SUM($D$123:E$123)>0),($C129-SUM($D$123:E$123))/F$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:G$123),1,IF(AND(G$123>0,$C129-SUM($D$123:F$123)>0),($C129-SUM($D$123:F$123))/G$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:H$123),1,IF(AND(H$123>0,$C129-SUM($D$123:G$123)>0),($C129-SUM($D$123:G$123))/H$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:I$123),1,IF(AND(I$123>0,$C129-SUM($D$123:H$123)>0),($C129-SUM($D$123:H$123))/I$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:J$123),1,IF(AND(J$123>0,$C129-SUM($D$123:I$123)>0),($C129-SUM($D$123:I$123))/J$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:K$123),1,IF(AND(K$123>0,$C129-SUM($D$123:J$123)>0),($C129-SUM($D$123:J$123))/K$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:L$123),1,IF(AND(L$123>0,$C129-SUM($D$123:K$123)>0),($C129-SUM($D$123:K$123))/L$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:M$123),1,IF(AND(M$123>0,$C129-SUM($D$123:L$123)>0),($C129-SUM($D$123:L$123))/M$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:N$123),1,IF(AND(N$123>0,$C129-SUM($D$123:M$123)>0),($C129-SUM($D$123:M$123))/N$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:O$123),1,IF(AND(O$123>0,$C129-SUM($D$123:N$123)>0),($C129-SUM($D$123:N$123))/O$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:P$123),1,IF(AND(P$123>0,$C129-SUM($D$123:O$123)>0),($C129-SUM($D$123:O$123))/P$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:Q$123),1,IF(AND(Q$123>0,$C129-SUM($D$123:P$123)>0),($C129-SUM($D$123:P$123))/Q$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:R$123),1,IF(AND(R$123>0,$C129-SUM($D$123:Q$123)>0),($C129-SUM($D$123:Q$123))/R$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:S$123),1,IF(AND(S$123>0,$C129-SUM($D$123:R$123)>0),($C129-SUM($D$123:R$123))/S$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:T$123),1,IF(AND(T$123>0,$C129-SUM($D$123:S$123)>0),($C129-SUM($D$123:S$123))/T$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:U$123),1,IF(AND(U$123>0,$C129-SUM($D$123:T$123)>0),($C129-SUM($D$123:T$123))/U$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:V$123),1,IF(AND(V$123>0,$C129-SUM($D$123:U$123)>0),($C129-SUM($D$123:U$123))/V$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:W$123),1,IF(AND(W$123>0,$C129-SUM($D$123:V$123)>0),($C129-SUM($D$123:V$123))/W$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:X$123),1,IF(AND(X$123>0,$C129-SUM($D$123:W$123)>0),($C129-SUM($D$123:W$123))/X$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:Y$123),1,IF(AND(Y$123>0,$C129-SUM($D$123:X$123)>0),($C129-SUM($D$123:X$123))/Y$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:Z$123),1,IF(AND(Z$123>0,$C129-SUM($D$123:Y$123)>0),($C129-SUM($D$123:Y$123))/Z$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AA$123),1,IF(AND(AA$123>0,$C129-SUM($D$123:Z$123)>0),($C129-SUM($D$123:Z$123))/AA$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AB$123),1,IF(AND(AB$123>0,$C129-SUM($D$123:AA$123)>0),($C129-SUM($D$123:AA$123))/AB$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AC$123),1,IF(AND(AC$123>0,$C129-SUM($D$123:AB$123)>0),($C129-SUM($D$123:AB$123))/AC$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AD$123),1,IF(AND(AD$123>0,$C129-SUM($D$123:AC$123)>0),($C129-SUM($D$123:AC$123))/AD$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AE$123),1,IF(AND(AE$123>0,$C129-SUM($D$123:AD$123)>0),($C129-SUM($D$123:AD$123))/AE$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AF$123),1,IF(AND(AF$123>0,$C129-SUM($D$123:AE$123)>0),($C129-SUM($D$123:AE$123))/AF$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AG$123),1,IF(AND(AG$123>0,$C129-SUM($D$123:AF$123)>0),($C129-SUM($D$123:AF$123))/AG$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AH$123),1,IF(AND(AH$123>0,$C129-SUM($D$123:AG$123)>0),($C129-SUM($D$123:AG$123))/AH$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AI$123),1,IF(AND(AI$123>0,$C129-SUM($D$123:AH$123)>0),($C129-SUM($D$123:AH$123))/AI$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AJ$123),1,IF(AND(AJ$123>0,$C129-SUM($D$123:AI$123)>0),($C129-SUM($D$123:AI$123))/AJ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AK$123),1,IF(AND(AK$123>0,$C129-SUM($D$123:AJ$123)>0),($C129-SUM($D$123:AJ$123))/AK$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AL$123),1,IF(AND(AL$123>0,$C129-SUM($D$123:AK$123)>0),($C129-SUM($D$123:AK$123))/AL$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AM$123),1,IF(AND(AM$123>0,$C129-SUM($D$123:AL$123)>0),($C129-SUM($D$123:AL$123))/AM$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AN$123),1,IF(AND(AN$123>0,$C129-SUM($D$123:AM$123)>0),($C129-SUM($D$123:AM$123))/AN$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AO$123),1,IF(AND(AO$123>0,$C129-SUM($D$123:AN$123)>0),($C129-SUM($D$123:AN$123))/AO$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AP$123),1,IF(AND(AP$123>0,$C129-SUM($D$123:AO$123)>0),($C129-SUM($D$123:AO$123))/AP$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AQ$123),1,IF(AND(AQ$123>0,$C129-SUM($D$123:AP$123)>0),($C129-SUM($D$123:AP$123))/AQ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AR$123),1,IF(AND(AR$123>0,$C129-SUM($D$123:AQ$123)>0),($C129-SUM($D$123:AQ$123))/AR$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AS$123),1,IF(AND(AS$123>0,$C129-SUM($D$123:AR$123)>0),($C129-SUM($D$123:AR$123))/AS$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AT$123),1,IF(AND(AT$123>0,$C129-SUM($D$123:AS$123)>0),($C129-SUM($D$123:AS$123))/AT$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AU$123),1,IF(AND(AU$123>0,$C129-SUM($D$123:AT$123)>0),($C129-SUM($D$123:AT$123))/AU$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AV$123),1,IF(AND(AV$123>0,$C129-SUM($D$123:AU$123)>0),($C129-SUM($D$123:AU$123))/AV$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AW$123),1,IF(AND(AW$123>0,$C129-SUM($D$123:AV$123)>0),($C129-SUM($D$123:AV$123))/AW$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AX$123),1,IF(AND(AX$123>0,$C129-SUM($D$123:AW$123)>0),($C129-SUM($D$123:AW$123))/AX$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AY$123),1,IF(AND(AY$123>0,$C129-SUM($D$123:AX$123)>0),($C129-SUM($D$123:AX$123))/AY$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:AZ$123),1,IF(AND(AZ$123>0,$C129-SUM($D$123:AY$123)>0),($C129-SUM($D$123:AY$123))/AZ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C129>SUM($D$123:BA$123),1,IF(AND(BA$123>0,$C129-SUM($D$123:AZ$123)>0),($C129-SUM($D$123:AZ$123))/BA$123,0))","v":{"$error":"#DIV/0!"}}]
[null," k. A.",{"$f":"(Investition2-RestWNDneu)*_ND1/_ND2-(Investition1-RestWheuteAlt-RestWNDalt)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C130>SUM($D$123:D$123),1,IF(D$123>0,C130/D$93,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:E$123),1,IF(AND(E$123>0,$C130-SUM($D$123:D$123)>0),($C130-SUM($D$123:D$123))/E$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:F$123),1,IF(AND(F$123>0,$C130-SUM($D$123:E$123)>0),($C130-SUM($D$123:E$123))/F$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:G$123),1,IF(AND(G$123>0,$C130-SUM($D$123:F$123)>0),($C130-SUM($D$123:F$123))/G$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:H$123),1,IF(AND(H$123>0,$C130-SUM($D$123:G$123)>0),($C130-SUM($D$123:G$123))/H$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:I$123),1,IF(AND(I$123>0,$C130-SUM($D$123:H$123)>0),($C130-SUM($D$123:H$123))/I$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:J$123),1,IF(AND(J$123>0,$C130-SUM($D$123:I$123)>0),($C130-SUM($D$123:I$123))/J$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:K$123),1,IF(AND(K$123>0,$C130-SUM($D$123:J$123)>0),($C130-SUM($D$123:J$123))/K$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:L$123),1,IF(AND(L$123>0,$C130-SUM($D$123:K$123)>0),($C130-SUM($D$123:K$123))/L$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:M$123),1,IF(AND(M$123>0,$C130-SUM($D$123:L$123)>0),($C130-SUM($D$123:L$123))/M$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:N$123),1,IF(AND(N$123>0,$C130-SUM($D$123:M$123)>0),($C130-SUM($D$123:M$123))/N$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:O$123),1,IF(AND(O$123>0,$C130-SUM($D$123:N$123)>0),($C130-SUM($D$123:N$123))/O$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:P$123),1,IF(AND(P$123>0,$C130-SUM($D$123:O$123)>0),($C130-SUM($D$123:O$123))/P$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:Q$123),1,IF(AND(Q$123>0,$C130-SUM($D$123:P$123)>0),($C130-SUM($D$123:P$123))/Q$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:R$123),1,IF(AND(R$123>0,$C130-SUM($D$123:Q$123)>0),($C130-SUM($D$123:Q$123))/R$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:S$123),1,IF(AND(S$123>0,$C130-SUM($D$123:R$123)>0),($C130-SUM($D$123:R$123))/S$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:T$123),1,IF(AND(T$123>0,$C130-SUM($D$123:S$123)>0),($C130-SUM($D$123:S$123))/T$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:U$123),1,IF(AND(U$123>0,$C130-SUM($D$123:T$123)>0),($C130-SUM($D$123:T$123))/U$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:V$123),1,IF(AND(V$123>0,$C130-SUM($D$123:U$123)>0),($C130-SUM($D$123:U$123))/V$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:W$123),1,IF(AND(W$123>0,$C130-SUM($D$123:V$123)>0),($C130-SUM($D$123:V$123))/W$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:X$123),1,IF(AND(X$123>0,$C130-SUM($D$123:W$123)>0),($C130-SUM($D$123:W$123))/X$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:Y$123),1,IF(AND(Y$123>0,$C130-SUM($D$123:X$123)>0),($C130-SUM($D$123:X$123))/Y$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:Z$123),1,IF(AND(Z$123>0,$C130-SUM($D$123:Y$123)>0),($C130-SUM($D$123:Y$123))/Z$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AA$123),1,IF(AND(AA$123>0,$C130-SUM($D$123:Z$123)>0),($C130-SUM($D$123:Z$123))/AA$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AB$123),1,IF(AND(AB$123>0,$C130-SUM($D$123:AA$123)>0),($C130-SUM($D$123:AA$123))/AB$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AC$123),1,IF(AND(AC$123>0,$C130-SUM($D$123:AB$123)>0),($C130-SUM($D$123:AB$123))/AC$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AD$123),1,IF(AND(AD$123>0,$C130-SUM($D$123:AC$123)>0),($C130-SUM($D$123:AC$123))/AD$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AE$123),1,IF(AND(AE$123>0,$C130-SUM($D$123:AD$123)>0),($C130-SUM($D$123:AD$123))/AE$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AF$123),1,IF(AND(AF$123>0,$C130-SUM($D$123:AE$123)>0),($C130-SUM($D$123:AE$123))/AF$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AG$123),1,IF(AND(AG$123>0,$C130-SUM($D$123:AF$123)>0),($C130-SUM($D$123:AF$123))/AG$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AH$123),1,IF(AND(AH$123>0,$C130-SUM($D$123:AG$123)>0),($C130-SUM($D$123:AG$123))/AH$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AI$123),1,IF(AND(AI$123>0,$C130-SUM($D$123:AH$123)>0),($C130-SUM($D$123:AH$123))/AI$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AJ$123),1,IF(AND(AJ$123>0,$C130-SUM($D$123:AI$123)>0),($C130-SUM($D$123:AI$123))/AJ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AK$123),1,IF(AND(AK$123>0,$C130-SUM($D$123:AJ$123)>0),($C130-SUM($D$123:AJ$123))/AK$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AL$123),1,IF(AND(AL$123>0,$C130-SUM($D$123:AK$123)>0),($C130-SUM($D$123:AK$123))/AL$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AM$123),1,IF(AND(AM$123>0,$C130-SUM($D$123:AL$123)>0),($C130-SUM($D$123:AL$123))/AM$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AN$123),1,IF(AND(AN$123>0,$C130-SUM($D$123:AM$123)>0),($C130-SUM($D$123:AM$123))/AN$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AO$123),1,IF(AND(AO$123>0,$C130-SUM($D$123:AN$123)>0),($C130-SUM($D$123:AN$123))/AO$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AP$123),1,IF(AND(AP$123>0,$C130-SUM($D$123:AO$123)>0),($C130-SUM($D$123:AO$123))/AP$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AQ$123),1,IF(AND(AQ$123>0,$C130-SUM($D$123:AP$123)>0),($C130-SUM($D$123:AP$123))/AQ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AR$123),1,IF(AND(AR$123>0,$C130-SUM($D$123:AQ$123)>0),($C130-SUM($D$123:AQ$123))/AR$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AS$123),1,IF(AND(AS$123>0,$C130-SUM($D$123:AR$123)>0),($C130-SUM($D$123:AR$123))/AS$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AT$123),1,IF(AND(AT$123>0,$C130-SUM($D$123:AS$123)>0),($C130-SUM($D$123:AS$123))/AT$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AU$123),1,IF(AND(AU$123>0,$C130-SUM($D$123:AT$123)>0),($C130-SUM($D$123:AT$123))/AU$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AV$123),1,IF(AND(AV$123>0,$C130-SUM($D$123:AU$123)>0),($C130-SUM($D$123:AU$123))/AV$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AW$123),1,IF(AND(AW$123>0,$C130-SUM($D$123:AV$123)>0),($C130-SUM($D$123:AV$123))/AW$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AX$123),1,IF(AND(AX$123>0,$C130-SUM($D$123:AW$123)>0),($C130-SUM($D$123:AW$123))/AX$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AY$123),1,IF(AND(AY$123>0,$C130-SUM($D$123:AX$123)>0),($C130-SUM($D$123:AX$123))/AY$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:AZ$123),1,IF(AND(AZ$123>0,$C130-SUM($D$123:AY$123)>0),($C130-SUM($D$123:AY$123))/AZ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C130>SUM($D$123:BA$123),1,IF(AND(BA$123>0,$C130-SUM($D$123:AZ$123)>0),($C130-SUM($D$123:AZ$123))/BA$123,0))","v":{"$error":"#DIV/0!"}}]
[null," k. A.",{"$f":"((Investition2-RestWNDneu)*_ND1/_ND2-(Investition1-RestWheuteAlt-RestWNDalt))*(1+0.2*DiffInfAend)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C131>SUM($D$123:D$123),1,IF(D$123>0,C131/D$93,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:E$123),1,IF(AND(E$123>0,$C131-SUM($D$123:D$123)>0),($C131-SUM($D$123:D$123))/E$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:F$123),1,IF(AND(F$123>0,$C131-SUM($D$123:E$123)>0),($C131-SUM($D$123:E$123))/F$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:G$123),1,IF(AND(G$123>0,$C131-SUM($D$123:F$123)>0),($C131-SUM($D$123:F$123))/G$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:H$123),1,IF(AND(H$123>0,$C131-SUM($D$123:G$123)>0),($C131-SUM($D$123:G$123))/H$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:I$123),1,IF(AND(I$123>0,$C131-SUM($D$123:H$123)>0),($C131-SUM($D$123:H$123))/I$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:J$123),1,IF(AND(J$123>0,$C131-SUM($D$123:I$123)>0),($C131-SUM($D$123:I$123))/J$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:K$123),1,IF(AND(K$123>0,$C131-SUM($D$123:J$123)>0),($C131-SUM($D$123:J$123))/K$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:L$123),1,IF(AND(L$123>0,$C131-SUM($D$123:K$123)>0),($C131-SUM($D$123:K$123))/L$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:M$123),1,IF(AND(M$123>0,$C131-SUM($D$123:L$123)>0),($C131-SUM($D$123:L$123))/M$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:N$123),1,IF(AND(N$123>0,$C131-SUM($D$123:M$123)>0),($C131-SUM($D$123:M$123))/N$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:O$123),1,IF(AND(O$123>0,$C131-SUM($D$123:N$123)>0),($C131-SUM($D$123:N$123))/O$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:P$123),1,IF(AND(P$123>0,$C131-SUM($D$123:O$123)>0),($C131-SUM($D$123:O$123))/P$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:Q$123),1,IF(AND(Q$123>0,$C131-SUM($D$123:P$123)>0),($C131-SUM($D$123:P$123))/Q$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:R$123),1,IF(AND(R$123>0,$C131-SUM($D$123:Q$123)>0),($C131-SUM($D$123:Q$123))/R$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:S$123),1,IF(AND(S$123>0,$C131-SUM($D$123:R$123)>0),($C131-SUM($D$123:R$123))/S$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:T$123),1,IF(AND(T$123>0,$C131-SUM($D$123:S$123)>0),($C131-SUM($D$123:S$123))/T$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:U$123),1,IF(AND(U$123>0,$C131-SUM($D$123:T$123)>0),($C131-SUM($D$123:T$123))/U$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:V$123),1,IF(AND(V$123>0,$C131-SUM($D$123:U$123)>0),($C131-SUM($D$123:U$123))/V$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:W$123),1,IF(AND(W$123>0,$C131-SUM($D$123:V$123)>0),($C131-SUM($D$123:V$123))/W$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:X$123),1,IF(AND(X$123>0,$C131-SUM($D$123:W$123)>0),($C131-SUM($D$123:W$123))/X$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:Y$123),1,IF(AND(Y$123>0,$C131-SUM($D$123:X$123)>0),($C131-SUM($D$123:X$123))/Y$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:Z$123),1,IF(AND(Z$123>0,$C131-SUM($D$123:Y$123)>0),($C131-SUM($D$123:Y$123))/Z$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AA$123),1,IF(AND(AA$123>0,$C131-SUM($D$123:Z$123)>0),($C131-SUM($D$123:Z$123))/AA$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AB$123),1,IF(AND(AB$123>0,$C131-SUM($D$123:AA$123)>0),($C131-SUM($D$123:AA$123))/AB$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AC$123),1,IF(AND(AC$123>0,$C131-SUM($D$123:AB$123)>0),($C131-SUM($D$123:AB$123))/AC$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AD$123),1,IF(AND(AD$123>0,$C131-SUM($D$123:AC$123)>0),($C131-SUM($D$123:AC$123))/AD$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AE$123),1,IF(AND(AE$123>0,$C131-SUM($D$123:AD$123)>0),($C131-SUM($D$123:AD$123))/AE$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AF$123),1,IF(AND(AF$123>0,$C131-SUM($D$123:AE$123)>0),($C131-SUM($D$123:AE$123))/AF$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AG$123),1,IF(AND(AG$123>0,$C131-SUM($D$123:AF$123)>0),($C131-SUM($D$123:AF$123))/AG$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AH$123),1,IF(AND(AH$123>0,$C131-SUM($D$123:AG$123)>0),($C131-SUM($D$123:AG$123))/AH$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AI$123),1,IF(AND(AI$123>0,$C131-SUM($D$123:AH$123)>0),($C131-SUM($D$123:AH$123))/AI$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AJ$123),1,IF(AND(AJ$123>0,$C131-SUM($D$123:AI$123)>0),($C131-SUM($D$123:AI$123))/AJ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AK$123),1,IF(AND(AK$123>0,$C131-SUM($D$123:AJ$123)>0),($C131-SUM($D$123:AJ$123))/AK$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AL$123),1,IF(AND(AL$123>0,$C131-SUM($D$123:AK$123)>0),($C131-SUM($D$123:AK$123))/AL$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AM$123),1,IF(AND(AM$123>0,$C131-SUM($D$123:AL$123)>0),($C131-SUM($D$123:AL$123))/AM$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AN$123),1,IF(AND(AN$123>0,$C131-SUM($D$123:AM$123)>0),($C131-SUM($D$123:AM$123))/AN$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AO$123),1,IF(AND(AO$123>0,$C131-SUM($D$123:AN$123)>0),($C131-SUM($D$123:AN$123))/AO$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AP$123),1,IF(AND(AP$123>0,$C131-SUM($D$123:AO$123)>0),($C131-SUM($D$123:AO$123))/AP$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AQ$123),1,IF(AND(AQ$123>0,$C131-SUM($D$123:AP$123)>0),($C131-SUM($D$123:AP$123))/AQ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AR$123),1,IF(AND(AR$123>0,$C131-SUM($D$123:AQ$123)>0),($C131-SUM($D$123:AQ$123))/AR$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AS$123),1,IF(AND(AS$123>0,$C131-SUM($D$123:AR$123)>0),($C131-SUM($D$123:AR$123))/AS$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AT$123),1,IF(AND(AT$123>0,$C131-SUM($D$123:AS$123)>0),($C131-SUM($D$123:AS$123))/AT$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AU$123),1,IF(AND(AU$123>0,$C131-SUM($D$123:AT$123)>0),($C131-SUM($D$123:AT$123))/AU$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AV$123),1,IF(AND(AV$123>0,$C131-SUM($D$123:AU$123)>0),($C131-SUM($D$123:AU$123))/AV$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AW$123),1,IF(AND(AW$123>0,$C131-SUM($D$123:AV$123)>0),($C131-SUM($D$123:AV$123))/AW$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AX$123),1,IF(AND(AX$123>0,$C131-SUM($D$123:AW$123)>0),($C131-SUM($D$123:AW$123))/AX$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AY$123),1,IF(AND(AY$123>0,$C131-SUM($D$123:AX$123)>0),($C131-SUM($D$123:AX$123))/AY$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:AZ$123),1,IF(AND(AZ$123>0,$C131-SUM($D$123:AY$123)>0),($C131-SUM($D$123:AY$123))/AZ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C131>SUM($D$123:BA$123),1,IF(AND(BA$123>0,$C131-SUM($D$123:AZ$123)>0),($C131-SUM($D$123:AZ$123))/BA$123,0))","v":{"$error":"#DIV/0!"}}]
[null," k. A.",{"$f":"((Investition2-RestWNDneu)*_ND1/_ND2-(Investition1-RestWheuteAlt-RestWNDalt))*(1+0.4*DiffInfAend)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C132>SUM($D$123:D$123),1,IF(D$123>0,C132/D$93,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:E$123),1,IF(AND(E$123>0,$C132-SUM($D$123:D$123)>0),($C132-SUM($D$123:D$123))/E$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:F$123),1,IF(AND(F$123>0,$C132-SUM($D$123:E$123)>0),($C132-SUM($D$123:E$123))/F$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:G$123),1,IF(AND(G$123>0,$C132-SUM($D$123:F$123)>0),($C132-SUM($D$123:F$123))/G$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:H$123),1,IF(AND(H$123>0,$C132-SUM($D$123:G$123)>0),($C132-SUM($D$123:G$123))/H$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:I$123),1,IF(AND(I$123>0,$C132-SUM($D$123:H$123)>0),($C132-SUM($D$123:H$123))/I$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:J$123),1,IF(AND(J$123>0,$C132-SUM($D$123:I$123)>0),($C132-SUM($D$123:I$123))/J$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:K$123),1,IF(AND(K$123>0,$C132-SUM($D$123:J$123)>0),($C132-SUM($D$123:J$123))/K$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:L$123),1,IF(AND(L$123>0,$C132-SUM($D$123:K$123)>0),($C132-SUM($D$123:K$123))/L$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:M$123),1,IF(AND(M$123>0,$C132-SUM($D$123:L$123)>0),($C132-SUM($D$123:L$123))/M$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:N$123),1,IF(AND(N$123>0,$C132-SUM($D$123:M$123)>0),($C132-SUM($D$123:M$123))/N$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:O$123),1,IF(AND(O$123>0,$C132-SUM($D$123:N$123)>0),($C132-SUM($D$123:N$123))/O$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:P$123),1,IF(AND(P$123>0,$C132-SUM($D$123:O$123)>0),($C132-SUM($D$123:O$123))/P$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:Q$123),1,IF(AND(Q$123>0,$C132-SUM($D$123:P$123)>0),($C132-SUM($D$123:P$123))/Q$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:R$123),1,IF(AND(R$123>0,$C132-SUM($D$123:Q$123)>0),($C132-SUM($D$123:Q$123))/R$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:S$123),1,IF(AND(S$123>0,$C132-SUM($D$123:R$123)>0),($C132-SUM($D$123:R$123))/S$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:T$123),1,IF(AND(T$123>0,$C132-SUM($D$123:S$123)>0),($C132-SUM($D$123:S$123))/T$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:U$123),1,IF(AND(U$123>0,$C132-SUM($D$123:T$123)>0),($C132-SUM($D$123:T$123))/U$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:V$123),1,IF(AND(V$123>0,$C132-SUM($D$123:U$123)>0),($C132-SUM($D$123:U$123))/V$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:W$123),1,IF(AND(W$123>0,$C132-SUM($D$123:V$123)>0),($C132-SUM($D$123:V$123))/W$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:X$123),1,IF(AND(X$123>0,$C132-SUM($D$123:W$123)>0),($C132-SUM($D$123:W$123))/X$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:Y$123),1,IF(AND(Y$123>0,$C132-SUM($D$123:X$123)>0),($C132-SUM($D$123:X$123))/Y$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:Z$123),1,IF(AND(Z$123>0,$C132-SUM($D$123:Y$123)>0),($C132-SUM($D$123:Y$123))/Z$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AA$123),1,IF(AND(AA$123>0,$C132-SUM($D$123:Z$123)>0),($C132-SUM($D$123:Z$123))/AA$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AB$123),1,IF(AND(AB$123>0,$C132-SUM($D$123:AA$123)>0),($C132-SUM($D$123:AA$123))/AB$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AC$123),1,IF(AND(AC$123>0,$C132-SUM($D$123:AB$123)>0),($C132-SUM($D$123:AB$123))/AC$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AD$123),1,IF(AND(AD$123>0,$C132-SUM($D$123:AC$123)>0),($C132-SUM($D$123:AC$123))/AD$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AE$123),1,IF(AND(AE$123>0,$C132-SUM($D$123:AD$123)>0),($C132-SUM($D$123:AD$123))/AE$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AF$123),1,IF(AND(AF$123>0,$C132-SUM($D$123:AE$123)>0),($C132-SUM($D$123:AE$123))/AF$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AG$123),1,IF(AND(AG$123>0,$C132-SUM($D$123:AF$123)>0),($C132-SUM($D$123:AF$123))/AG$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AH$123),1,IF(AND(AH$123>0,$C132-SUM($D$123:AG$123)>0),($C132-SUM($D$123:AG$123))/AH$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AI$123),1,IF(AND(AI$123>0,$C132-SUM($D$123:AH$123)>0),($C132-SUM($D$123:AH$123))/AI$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AJ$123),1,IF(AND(AJ$123>0,$C132-SUM($D$123:AI$123)>0),($C132-SUM($D$123:AI$123))/AJ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AK$123),1,IF(AND(AK$123>0,$C132-SUM($D$123:AJ$123)>0),($C132-SUM($D$123:AJ$123))/AK$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AL$123),1,IF(AND(AL$123>0,$C132-SUM($D$123:AK$123)>0),($C132-SUM($D$123:AK$123))/AL$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AM$123),1,IF(AND(AM$123>0,$C132-SUM($D$123:AL$123)>0),($C132-SUM($D$123:AL$123))/AM$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AN$123),1,IF(AND(AN$123>0,$C132-SUM($D$123:AM$123)>0),($C132-SUM($D$123:AM$123))/AN$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AO$123),1,IF(AND(AO$123>0,$C132-SUM($D$123:AN$123)>0),($C132-SUM($D$123:AN$123))/AO$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AP$123),1,IF(AND(AP$123>0,$C132-SUM($D$123:AO$123)>0),($C132-SUM($D$123:AO$123))/AP$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AQ$123),1,IF(AND(AQ$123>0,$C132-SUM($D$123:AP$123)>0),($C132-SUM($D$123:AP$123))/AQ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AR$123),1,IF(AND(AR$123>0,$C132-SUM($D$123:AQ$123)>0),($C132-SUM($D$123:AQ$123))/AR$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AS$123),1,IF(AND(AS$123>0,$C132-SUM($D$123:AR$123)>0),($C132-SUM($D$123:AR$123))/AS$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AT$123),1,IF(AND(AT$123>0,$C132-SUM($D$123:AS$123)>0),($C132-SUM($D$123:AS$123))/AT$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AU$123),1,IF(AND(AU$123>0,$C132-SUM($D$123:AT$123)>0),($C132-SUM($D$123:AT$123))/AU$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AV$123),1,IF(AND(AV$123>0,$C132-SUM($D$123:AU$123)>0),($C132-SUM($D$123:AU$123))/AV$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AW$123),1,IF(AND(AW$123>0,$C132-SUM($D$123:AV$123)>0),($C132-SUM($D$123:AV$123))/AW$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AX$123),1,IF(AND(AX$123>0,$C132-SUM($D$123:AW$123)>0),($C132-SUM($D$123:AW$123))/AX$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AY$123),1,IF(AND(AY$123>0,$C132-SUM($D$123:AX$123)>0),($C132-SUM($D$123:AX$123))/AY$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:AZ$123),1,IF(AND(AZ$123>0,$C132-SUM($D$123:AY$123)>0),($C132-SUM($D$123:AY$123))/AZ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C132>SUM($D$123:BA$123),1,IF(AND(BA$123>0,$C132-SUM($D$123:AZ$123)>0),($C132-SUM($D$123:AZ$123))/BA$123,0))","v":{"$error":"#DIV/0!"}}]
[null," k. A.",{"$f":"((Investition2-RestWNDneu)*_ND1/_ND2-(Investition1-RestWheuteAlt-RestWNDalt))*(1+0.6*DiffInfAend)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C133>SUM($D$123:D$123),1,IF(D$123>0,C133/D$93,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:E$123),1,IF(AND(E$123>0,$C133-SUM($D$123:D$123)>0),($C133-SUM($D$123:D$123))/E$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:F$123),1,IF(AND(F$123>0,$C133-SUM($D$123:E$123)>0),($C133-SUM($D$123:E$123))/F$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:G$123),1,IF(AND(G$123>0,$C133-SUM($D$123:F$123)>0),($C133-SUM($D$123:F$123))/G$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:H$123),1,IF(AND(H$123>0,$C133-SUM($D$123:G$123)>0),($C133-SUM($D$123:G$123))/H$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:I$123),1,IF(AND(I$123>0,$C133-SUM($D$123:H$123)>0),($C133-SUM($D$123:H$123))/I$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:J$123),1,IF(AND(J$123>0,$C133-SUM($D$123:I$123)>0),($C133-SUM($D$123:I$123))/J$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:K$123),1,IF(AND(K$123>0,$C133-SUM($D$123:J$123)>0),($C133-SUM($D$123:J$123))/K$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:L$123),1,IF(AND(L$123>0,$C133-SUM($D$123:K$123)>0),($C133-SUM($D$123:K$123))/L$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:M$123),1,IF(AND(M$123>0,$C133-SUM($D$123:L$123)>0),($C133-SUM($D$123:L$123))/M$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:N$123),1,IF(AND(N$123>0,$C133-SUM($D$123:M$123)>0),($C133-SUM($D$123:M$123))/N$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:O$123),1,IF(AND(O$123>0,$C133-SUM($D$123:N$123)>0),($C133-SUM($D$123:N$123))/O$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:P$123),1,IF(AND(P$123>0,$C133-SUM($D$123:O$123)>0),($C133-SUM($D$123:O$123))/P$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:Q$123),1,IF(AND(Q$123>0,$C133-SUM($D$123:P$123)>0),($C133-SUM($D$123:P$123))/Q$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:R$123),1,IF(AND(R$123>0,$C133-SUM($D$123:Q$123)>0),($C133-SUM($D$123:Q$123))/R$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:S$123),1,IF(AND(S$123>0,$C133-SUM($D$123:R$123)>0),($C133-SUM($D$123:R$123))/S$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:T$123),1,IF(AND(T$123>0,$C133-SUM($D$123:S$123)>0),($C133-SUM($D$123:S$123))/T$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:U$123),1,IF(AND(U$123>0,$C133-SUM($D$123:T$123)>0),($C133-SUM($D$123:T$123))/U$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:V$123),1,IF(AND(V$123>0,$C133-SUM($D$123:U$123)>0),($C133-SUM($D$123:U$123))/V$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:W$123),1,IF(AND(W$123>0,$C133-SUM($D$123:V$123)>0),($C133-SUM($D$123:V$123))/W$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:X$123),1,IF(AND(X$123>0,$C133-SUM($D$123:W$123)>0),($C133-SUM($D$123:W$123))/X$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:Y$123),1,IF(AND(Y$123>0,$C133-SUM($D$123:X$123)>0),($C133-SUM($D$123:X$123))/Y$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:Z$123),1,IF(AND(Z$123>0,$C133-SUM($D$123:Y$123)>0),($C133-SUM($D$123:Y$123))/Z$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AA$123),1,IF(AND(AA$123>0,$C133-SUM($D$123:Z$123)>0),($C133-SUM($D$123:Z$123))/AA$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AB$123),1,IF(AND(AB$123>0,$C133-SUM($D$123:AA$123)>0),($C133-SUM($D$123:AA$123))/AB$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AC$123),1,IF(AND(AC$123>0,$C133-SUM($D$123:AB$123)>0),($C133-SUM($D$123:AB$123))/AC$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AD$123),1,IF(AND(AD$123>0,$C133-SUM($D$123:AC$123)>0),($C133-SUM($D$123:AC$123))/AD$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AE$123),1,IF(AND(AE$123>0,$C133-SUM($D$123:AD$123)>0),($C133-SUM($D$123:AD$123))/AE$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AF$123),1,IF(AND(AF$123>0,$C133-SUM($D$123:AE$123)>0),($C133-SUM($D$123:AE$123))/AF$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AG$123),1,IF(AND(AG$123>0,$C133-SUM($D$123:AF$123)>0),($C133-SUM($D$123:AF$123))/AG$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AH$123),1,IF(AND(AH$123>0,$C133-SUM($D$123:AG$123)>0),($C133-SUM($D$123:AG$123))/AH$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AI$123),1,IF(AND(AI$123>0,$C133-SUM($D$123:AH$123)>0),($C133-SUM($D$123:AH$123))/AI$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AJ$123),1,IF(AND(AJ$123>0,$C133-SUM($D$123:AI$123)>0),($C133-SUM($D$123:AI$123))/AJ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AK$123),1,IF(AND(AK$123>0,$C133-SUM($D$123:AJ$123)>0),($C133-SUM($D$123:AJ$123))/AK$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AL$123),1,IF(AND(AL$123>0,$C133-SUM($D$123:AK$123)>0),($C133-SUM($D$123:AK$123))/AL$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AM$123),1,IF(AND(AM$123>0,$C133-SUM($D$123:AL$123)>0),($C133-SUM($D$123:AL$123))/AM$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AN$123),1,IF(AND(AN$123>0,$C133-SUM($D$123:AM$123)>0),($C133-SUM($D$123:AM$123))/AN$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AO$123),1,IF(AND(AO$123>0,$C133-SUM($D$123:AN$123)>0),($C133-SUM($D$123:AN$123))/AO$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AP$123),1,IF(AND(AP$123>0,$C133-SUM($D$123:AO$123)>0),($C133-SUM($D$123:AO$123))/AP$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AQ$123),1,IF(AND(AQ$123>0,$C133-SUM($D$123:AP$123)>0),($C133-SUM($D$123:AP$123))/AQ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AR$123),1,IF(AND(AR$123>0,$C133-SUM($D$123:AQ$123)>0),($C133-SUM($D$123:AQ$123))/AR$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AS$123),1,IF(AND(AS$123>0,$C133-SUM($D$123:AR$123)>0),($C133-SUM($D$123:AR$123))/AS$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AT$123),1,IF(AND(AT$123>0,$C133-SUM($D$123:AS$123)>0),($C133-SUM($D$123:AS$123))/AT$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AU$123),1,IF(AND(AU$123>0,$C133-SUM($D$123:AT$123)>0),($C133-SUM($D$123:AT$123))/AU$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AV$123),1,IF(AND(AV$123>0,$C133-SUM($D$123:AU$123)>0),($C133-SUM($D$123:AU$123))/AV$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AW$123),1,IF(AND(AW$123>0,$C133-SUM($D$123:AV$123)>0),($C133-SUM($D$123:AV$123))/AW$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AX$123),1,IF(AND(AX$123>0,$C133-SUM($D$123:AW$123)>0),($C133-SUM($D$123:AW$123))/AX$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AY$123),1,IF(AND(AY$123>0,$C133-SUM($D$123:AX$123)>0),($C133-SUM($D$123:AX$123))/AY$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:AZ$123),1,IF(AND(AZ$123>0,$C133-SUM($D$123:AY$123)>0),($C133-SUM($D$123:AY$123))/AZ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C133>SUM($D$123:BA$123),1,IF(AND(BA$123>0,$C133-SUM($D$123:AZ$123)>0),($C133-SUM($D$123:AZ$123))/BA$123,0))","v":{"$error":"#DIV/0!"}}]
[null," k. A.",{"$f":"((Investition2-RestWNDneu)*_ND1/_ND2-(Investition1-RestWheuteAlt-RestWNDalt))*(1+0.8*DiffInfAend)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C134>SUM($D$123:D$123),1,IF(D$123>0,C134/D$93,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:E$123),1,IF(AND(E$123>0,$C134-SUM($D$123:D$123)>0),($C134-SUM($D$123:D$123))/E$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:F$123),1,IF(AND(F$123>0,$C134-SUM($D$123:E$123)>0),($C134-SUM($D$123:E$123))/F$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:G$123),1,IF(AND(G$123>0,$C134-SUM($D$123:F$123)>0),($C134-SUM($D$123:F$123))/G$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:H$123),1,IF(AND(H$123>0,$C134-SUM($D$123:G$123)>0),($C134-SUM($D$123:G$123))/H$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:I$123),1,IF(AND(I$123>0,$C134-SUM($D$123:H$123)>0),($C134-SUM($D$123:H$123))/I$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:J$123),1,IF(AND(J$123>0,$C134-SUM($D$123:I$123)>0),($C134-SUM($D$123:I$123))/J$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:K$123),1,IF(AND(K$123>0,$C134-SUM($D$123:J$123)>0),($C134-SUM($D$123:J$123))/K$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:L$123),1,IF(AND(L$123>0,$C134-SUM($D$123:K$123)>0),($C134-SUM($D$123:K$123))/L$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:M$123),1,IF(AND(M$123>0,$C134-SUM($D$123:L$123)>0),($C134-SUM($D$123:L$123))/M$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:N$123),1,IF(AND(N$123>0,$C134-SUM($D$123:M$123)>0),($C134-SUM($D$123:M$123))/N$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:O$123),1,IF(AND(O$123>0,$C134-SUM($D$123:N$123)>0),($C134-SUM($D$123:N$123))/O$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:P$123),1,IF(AND(P$123>0,$C134-SUM($D$123:O$123)>0),($C134-SUM($D$123:O$123))/P$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:Q$123),1,IF(AND(Q$123>0,$C134-SUM($D$123:P$123)>0),($C134-SUM($D$123:P$123))/Q$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:R$123),1,IF(AND(R$123>0,$C134-SUM($D$123:Q$123)>0),($C134-SUM($D$123:Q$123))/R$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:S$123),1,IF(AND(S$123>0,$C134-SUM($D$123:R$123)>0),($C134-SUM($D$123:R$123))/S$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:T$123),1,IF(AND(T$123>0,$C134-SUM($D$123:S$123)>0),($C134-SUM($D$123:S$123))/T$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:U$123),1,IF(AND(U$123>0,$C134-SUM($D$123:T$123)>0),($C134-SUM($D$123:T$123))/U$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:V$123),1,IF(AND(V$123>0,$C134-SUM($D$123:U$123)>0),($C134-SUM($D$123:U$123))/V$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:W$123),1,IF(AND(W$123>0,$C134-SUM($D$123:V$123)>0),($C134-SUM($D$123:V$123))/W$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:X$123),1,IF(AND(X$123>0,$C134-SUM($D$123:W$123)>0),($C134-SUM($D$123:W$123))/X$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:Y$123),1,IF(AND(Y$123>0,$C134-SUM($D$123:X$123)>0),($C134-SUM($D$123:X$123))/Y$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:Z$123),1,IF(AND(Z$123>0,$C134-SUM($D$123:Y$123)>0),($C134-SUM($D$123:Y$123))/Z$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AA$123),1,IF(AND(AA$123>0,$C134-SUM($D$123:Z$123)>0),($C134-SUM($D$123:Z$123))/AA$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AB$123),1,IF(AND(AB$123>0,$C134-SUM($D$123:AA$123)>0),($C134-SUM($D$123:AA$123))/AB$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AC$123),1,IF(AND(AC$123>0,$C134-SUM($D$123:AB$123)>0),($C134-SUM($D$123:AB$123))/AC$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AD$123),1,IF(AND(AD$123>0,$C134-SUM($D$123:AC$123)>0),($C134-SUM($D$123:AC$123))/AD$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AE$123),1,IF(AND(AE$123>0,$C134-SUM($D$123:AD$123)>0),($C134-SUM($D$123:AD$123))/AE$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AF$123),1,IF(AND(AF$123>0,$C134-SUM($D$123:AE$123)>0),($C134-SUM($D$123:AE$123))/AF$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AG$123),1,IF(AND(AG$123>0,$C134-SUM($D$123:AF$123)>0),($C134-SUM($D$123:AF$123))/AG$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AH$123),1,IF(AND(AH$123>0,$C134-SUM($D$123:AG$123)>0),($C134-SUM($D$123:AG$123))/AH$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AI$123),1,IF(AND(AI$123>0,$C134-SUM($D$123:AH$123)>0),($C134-SUM($D$123:AH$123))/AI$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AJ$123),1,IF(AND(AJ$123>0,$C134-SUM($D$123:AI$123)>0),($C134-SUM($D$123:AI$123))/AJ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AK$123),1,IF(AND(AK$123>0,$C134-SUM($D$123:AJ$123)>0),($C134-SUM($D$123:AJ$123))/AK$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AL$123),1,IF(AND(AL$123>0,$C134-SUM($D$123:AK$123)>0),($C134-SUM($D$123:AK$123))/AL$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AM$123),1,IF(AND(AM$123>0,$C134-SUM($D$123:AL$123)>0),($C134-SUM($D$123:AL$123))/AM$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AN$123),1,IF(AND(AN$123>0,$C134-SUM($D$123:AM$123)>0),($C134-SUM($D$123:AM$123))/AN$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AO$123),1,IF(AND(AO$123>0,$C134-SUM($D$123:AN$123)>0),($C134-SUM($D$123:AN$123))/AO$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AP$123),1,IF(AND(AP$123>0,$C134-SUM($D$123:AO$123)>0),($C134-SUM($D$123:AO$123))/AP$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AQ$123),1,IF(AND(AQ$123>0,$C134-SUM($D$123:AP$123)>0),($C134-SUM($D$123:AP$123))/AQ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AR$123),1,IF(AND(AR$123>0,$C134-SUM($D$123:AQ$123)>0),($C134-SUM($D$123:AQ$123))/AR$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AS$123),1,IF(AND(AS$123>0,$C134-SUM($D$123:AR$123)>0),($C134-SUM($D$123:AR$123))/AS$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AT$123),1,IF(AND(AT$123>0,$C134-SUM($D$123:AS$123)>0),($C134-SUM($D$123:AS$123))/AT$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AU$123),1,IF(AND(AU$123>0,$C134-SUM($D$123:AT$123)>0),($C134-SUM($D$123:AT$123))/AU$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AV$123),1,IF(AND(AV$123>0,$C134-SUM($D$123:AU$123)>0),($C134-SUM($D$123:AU$123))/AV$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AW$123),1,IF(AND(AW$123>0,$C134-SUM($D$123:AV$123)>0),($C134-SUM($D$123:AV$123))/AW$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AX$123),1,IF(AND(AX$123>0,$C134-SUM($D$123:AW$123)>0),($C134-SUM($D$123:AW$123))/AX$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AY$123),1,IF(AND(AY$123>0,$C134-SUM($D$123:AX$123)>0),($C134-SUM($D$123:AX$123))/AY$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:AZ$123),1,IF(AND(AZ$123>0,$C134-SUM($D$123:AY$123)>0),($C134-SUM($D$123:AY$123))/AZ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C134>SUM($D$123:BA$123),1,IF(AND(BA$123>0,$C134-SUM($D$123:AZ$123)>0),($C134-SUM($D$123:AZ$123))/BA$123,0))","v":{"$error":"#DIV/0!"}}]
[null," k. A.",{"$f":"((Investition2-RestWNDneu)*_ND1/_ND2-(Investition1-RestWheuteAlt-RestWNDalt))*(1+DiffInfAend)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C135>SUM($D$123:D$123),1,IF(D$123>0,C135/D$93,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:E$123),1,IF(AND(E$123>0,$C135-SUM($D$123:D$123)>0),($C135-SUM($D$123:D$123))/E$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:F$123),1,IF(AND(F$123>0,$C135-SUM($D$123:E$123)>0),($C135-SUM($D$123:E$123))/F$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:G$123),1,IF(AND(G$123>0,$C135-SUM($D$123:F$123)>0),($C135-SUM($D$123:F$123))/G$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:H$123),1,IF(AND(H$123>0,$C135-SUM($D$123:G$123)>0),($C135-SUM($D$123:G$123))/H$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:I$123),1,IF(AND(I$123>0,$C135-SUM($D$123:H$123)>0),($C135-SUM($D$123:H$123))/I$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:J$123),1,IF(AND(J$123>0,$C135-SUM($D$123:I$123)>0),($C135-SUM($D$123:I$123))/J$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:K$123),1,IF(AND(K$123>0,$C135-SUM($D$123:J$123)>0),($C135-SUM($D$123:J$123))/K$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:L$123),1,IF(AND(L$123>0,$C135-SUM($D$123:K$123)>0),($C135-SUM($D$123:K$123))/L$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:M$123),1,IF(AND(M$123>0,$C135-SUM($D$123:L$123)>0),($C135-SUM($D$123:L$123))/M$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:N$123),1,IF(AND(N$123>0,$C135-SUM($D$123:M$123)>0),($C135-SUM($D$123:M$123))/N$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:O$123),1,IF(AND(O$123>0,$C135-SUM($D$123:N$123)>0),($C135-SUM($D$123:N$123))/O$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:P$123),1,IF(AND(P$123>0,$C135-SUM($D$123:O$123)>0),($C135-SUM($D$123:O$123))/P$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:Q$123),1,IF(AND(Q$123>0,$C135-SUM($D$123:P$123)>0),($C135-SUM($D$123:P$123))/Q$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:R$123),1,IF(AND(R$123>0,$C135-SUM($D$123:Q$123)>0),($C135-SUM($D$123:Q$123))/R$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:S$123),1,IF(AND(S$123>0,$C135-SUM($D$123:R$123)>0),($C135-SUM($D$123:R$123))/S$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:T$123),1,IF(AND(T$123>0,$C135-SUM($D$123:S$123)>0),($C135-SUM($D$123:S$123))/T$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:U$123),1,IF(AND(U$123>0,$C135-SUM($D$123:T$123)>0),($C135-SUM($D$123:T$123))/U$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:V$123),1,IF(AND(V$123>0,$C135-SUM($D$123:U$123)>0),($C135-SUM($D$123:U$123))/V$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:W$123),1,IF(AND(W$123>0,$C135-SUM($D$123:V$123)>0),($C135-SUM($D$123:V$123))/W$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:X$123),1,IF(AND(X$123>0,$C135-SUM($D$123:W$123)>0),($C135-SUM($D$123:W$123))/X$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:Y$123),1,IF(AND(Y$123>0,$C135-SUM($D$123:X$123)>0),($C135-SUM($D$123:X$123))/Y$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:Z$123),1,IF(AND(Z$123>0,$C135-SUM($D$123:Y$123)>0),($C135-SUM($D$123:Y$123))/Z$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AA$123),1,IF(AND(AA$123>0,$C135-SUM($D$123:Z$123)>0),($C135-SUM($D$123:Z$123))/AA$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AB$123),1,IF(AND(AB$123>0,$C135-SUM($D$123:AA$123)>0),($C135-SUM($D$123:AA$123))/AB$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AC$123),1,IF(AND(AC$123>0,$C135-SUM($D$123:AB$123)>0),($C135-SUM($D$123:AB$123))/AC$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AD$123),1,IF(AND(AD$123>0,$C135-SUM($D$123:AC$123)>0),($C135-SUM($D$123:AC$123))/AD$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AE$123),1,IF(AND(AE$123>0,$C135-SUM($D$123:AD$123)>0),($C135-SUM($D$123:AD$123))/AE$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AF$123),1,IF(AND(AF$123>0,$C135-SUM($D$123:AE$123)>0),($C135-SUM($D$123:AE$123))/AF$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AG$123),1,IF(AND(AG$123>0,$C135-SUM($D$123:AF$123)>0),($C135-SUM($D$123:AF$123))/AG$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AH$123),1,IF(AND(AH$123>0,$C135-SUM($D$123:AG$123)>0),($C135-SUM($D$123:AG$123))/AH$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AI$123),1,IF(AND(AI$123>0,$C135-SUM($D$123:AH$123)>0),($C135-SUM($D$123:AH$123))/AI$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AJ$123),1,IF(AND(AJ$123>0,$C135-SUM($D$123:AI$123)>0),($C135-SUM($D$123:AI$123))/AJ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AK$123),1,IF(AND(AK$123>0,$C135-SUM($D$123:AJ$123)>0),($C135-SUM($D$123:AJ$123))/AK$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AL$123),1,IF(AND(AL$123>0,$C135-SUM($D$123:AK$123)>0),($C135-SUM($D$123:AK$123))/AL$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AM$123),1,IF(AND(AM$123>0,$C135-SUM($D$123:AL$123)>0),($C135-SUM($D$123:AL$123))/AM$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AN$123),1,IF(AND(AN$123>0,$C135-SUM($D$123:AM$123)>0),($C135-SUM($D$123:AM$123))/AN$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AO$123),1,IF(AND(AO$123>0,$C135-SUM($D$123:AN$123)>0),($C135-SUM($D$123:AN$123))/AO$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AP$123),1,IF(AND(AP$123>0,$C135-SUM($D$123:AO$123)>0),($C135-SUM($D$123:AO$123))/AP$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AQ$123),1,IF(AND(AQ$123>0,$C135-SUM($D$123:AP$123)>0),($C135-SUM($D$123:AP$123))/AQ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AR$123),1,IF(AND(AR$123>0,$C135-SUM($D$123:AQ$123)>0),($C135-SUM($D$123:AQ$123))/AR$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AS$123),1,IF(AND(AS$123>0,$C135-SUM($D$123:AR$123)>0),($C135-SUM($D$123:AR$123))/AS$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AT$123),1,IF(AND(AT$123>0,$C135-SUM($D$123:AS$123)>0),($C135-SUM($D$123:AS$123))/AT$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AU$123),1,IF(AND(AU$123>0,$C135-SUM($D$123:AT$123)>0),($C135-SUM($D$123:AT$123))/AU$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AV$123),1,IF(AND(AV$123>0,$C135-SUM($D$123:AU$123)>0),($C135-SUM($D$123:AU$123))/AV$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AW$123),1,IF(AND(AW$123>0,$C135-SUM($D$123:AV$123)>0),($C135-SUM($D$123:AV$123))/AW$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AX$123),1,IF(AND(AX$123>0,$C135-SUM($D$123:AW$123)>0),($C135-SUM($D$123:AW$123))/AX$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AY$123),1,IF(AND(AY$123>0,$C135-SUM($D$123:AX$123)>0),($C135-SUM($D$123:AX$123))/AY$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:AZ$123),1,IF(AND(AZ$123>0,$C135-SUM($D$123:AY$123)>0),($C135-SUM($D$123:AY$123))/AZ$123,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>SUM($D$123:BA$123),1,IF(AND(BA$123>0,$C135-SUM($D$123:AZ$123)>0),($C135-SUM($D$123:AZ$123))/BA$123,0))","v":{"$error":"#DIV/0!"}}]

{"sheet":"Dropdown","index":4,"n_rows":6,"n_cols":12,"rows_kept":6,"hidden":true}
["Currencies",{"$nulls":4},"Languages",{"$nulls":4},"Toolversion","Toolname"]
[1,{"$f":"VLOOKUP(CurrencyInd,CurrencySelect[],2,FALSE)","v":"EUR"},{"$f":"VLOOKUP(CurrencyInd,CurrencySelect[],3,FALSE)","v":"€"},{"$f":"VLOOKUP(CurrencyInd,CurrencySelect[],4,FALSE)","v":"€ (EUR)"},null,1,{"$f":"VLOOKUP(LanguageInd,LanguageSelect[],2,FALSE)","v":"deu"},{"$f":"VLOOKUP(LanguageInd,LanguageSelect[],3,FALSE)","v":"Deutsch"},{"$f":"VLOOKUP(LanguageInd,LanguageSelect[],4,FALSE)","v":"Deutsch (deu)"},null,"v3.03","InvestCalculation"]
["Index","ISO 4217","Sign","Display",null,"Index","ISO 639-3","Name","Display"]
[1,"EUR","€",{"$f":"CurrencySelect[[#This Row],[Sign]]&\" (\"&CurrencySelect[[#This Row],[ISO 4217]]&\")\"","v":"€ (EUR)"},null,1,"deu","Deutsch",{"$f":"LanguageSelect[[#This Row],[Name]]&\" (\"&LanguageSelect[[#This Row],[ISO 639-3]]& \")\"","v":"Deutsch (deu)"}]
[2,"USD","$",{"$f":"CurrencySelect[[#This Row],[Sign]]&\" (\"&CurrencySelect[[#This Row],[ISO 4217]]&\")\"","v":"$ (USD)"},null,2,"eng","English",{"$f":"LanguageSelect[[#This Row],[Name]]&\" (\"&LanguageSelect[[#This Row],[ISO 639-3]]& \")\"","v":"English (eng)"}]
[3,"JPY","¥",{"$f":"CurrencySelect[[#This Row],[Sign]]&\" (\"&CurrencySelect[[#This Row],[ISO 4217]]&\")\"","v":"¥ (JPY)"},null,3,"jpn","日本語",{"$f":"LanguageSelect[[#This Row],[Name]]&\" (\"&LanguageSelect[[#This Row],[ISO 639-3]]& \")\"","v":"日本語 (jpn)"}]

{"sheet":"Lng","index":5,"n_rows":128,"n_cols":5,"rows_kept":128,"hidden":true}
["Nr","Elemente","Deutsch","English","日本語"]
[{"$f":"IFERROR(A1+1,2)","v":2},null,"Investitionsberechnung","Investment calculation","投資計算"]
[3,null,"Allgemeine Angaben","General information","一般的な情報"]
[4,null,"Projektbezeichnung","Project name","プロジェクト名"]
[5,null,"Unternehmen","Company","会社"]
[6,null,"Standort","Site","対象場所"]
[7,null,"Datum der Bearbeitung","Date of processing","処理日"]
[8,null,"Maßnahme","Measure","省エネ対策"]
[9,null,"Maßnahmen-ID","ID of measure","省エネ対策のID"]
[10,null,"Kurzbeschreibung","Brief description","簡単な説明"]
[11,null,"Bearbeiter","Processor","プロセッサ"]
[12,null,"Name","Name","名前"]
[13,null,"Funktion","Function","職務"]
[14,null,"Telefon","Phone","電話"]
[15,null,"Email","Email","Eメール"]
[16,null,"Legende","Key","キー"]
[17,null,"Eingabefeld (obligatorisch)","Input field (required)","入力フィールド（必須）"]
[18,null,"Eingabefeld (optional)","Input field (optional)","入力フィールド（オプション）"]
[19,null,"Ausgabefeld (nicht editierbar)","Output field (locked)","出力フィールド（ロックされています）"]
[20,null,"Hellgelbe Eingabefelder kennzeichnen Mindestangaben, die für die Berechnungen zwingend relevant sind. Kosten und Erträge sind als positve Werte einzugeben.","Light yellow input fields denote the minimum data required for calculation. Costs and revenues are to be entered as positive values.","薄黄色の入力フィールドは、計算に必要な最小限のデータを示します。コストと収入は正の値として入力してください。"]
[21,null,"Dunkelgelbe Eingabefelder kennzeichnen weiterführende Angaben, die eine detailiertere Berechnung ermöglichen.","Dark yellow input fields denote additional information allowing for more detailed calculations.","濃い黄色の入力フィールドは、より詳細な計算を可能にする付加情報を示します。"]
[22,null,"Hellblaue Ausgabefelder geben Ergebnisse einer Berechnung wieder und können inhaltlich nicht editiert werden (rot: zu zahlende Beträge).","Light blue output fields show calculation results and cannot be edited (red: payable amount).","薄いブルーの入力フィールドは計算結果を示しており、編集できません (赤字：支払うべき金額）"]
[23,null,"Haftungsausschluss","Disclaimer","免責事項"]
[24,null,"Die Fraunhofer-Gesellschaft e. V. übernimmt für etwaige Fehler keine Verantwortung.","Fraunhofer-Gesellschaft e. V. cannot be held responsible for any errors in the program.","Fraunhofer-Gesellschaft e. V.は、プログラム内のすべてのエラーの責任を負いません。"]
[25,null,"Wichtige Hinweise","Important notes","注意事項"]
[26,null,"Diese Software ist frei verfügbar und darf nicht entgeltlich weitergegeben werden.","This software is provided free of charge and must not be passed on against payment.","このソフトウェアは無料で提供されます。支払いと引き換える事はできません。"]
[27,null,"- Änderungsprotokoll","- Change log","- 変更ログ"]
[28,null,"- Downloadbereich","- Download area","- ダウンロードエリア"]
[29,null,"- Hilfe und Unterstützung","- Help and support","- ヘルプとサポート"]
[30,null,"Eingabe","Input","インプット"]
[31,null,"Bemerkungen","Remarks","備考"]
[32,"EinfachChBo","Vereinfacht","Simplified","簡易化された"]
[33,null,"Differenz","Difference","差異"]
[34,null,"Alt/Neu","Old/new","新/旧"]
[35,null,"Neu eff.","New eff.","新規eff."]
[36,null,"Einheit","Unit","単位"]
[37,null,"Startjahr","Starting year","開始年"]
[38,null,"Nutzungsdauer ND [Jahre, 1-50]","Operating life OL [years, 1-50]","耐用年数"]
[39,null,"kalkulatorischer Zinssatz","Interest rate","利率"]
[40,null,"Investitionssumme","Amount to be invested","投資額"]
[41,null,"Restwert Investition heute","Residual value of investment today","今日の投資残存価値"]
[42,null,"Restwert Investition nach Ende ND","Residual value of investment after OL","耐用年数後の投資残存価値"]
[43,null,"Energiekosten pro Jahr","Energy costs per year","年間のエネルギーコスト"]
[44,null,"Änderung Energiekosten pro Jahr","Change in energy costs per year","年間のエネルギーコストの変化"]
[45,null,"sonstige Kosten pro Jahr","Other costs per year","その他の年間コスト"]
[46,null,"Änderung sonstige Kosten pro Jahr","Change in other costs per year","その他の年間コストの変化"]
[47,null,"sonstige Erträge pro Jahr","Other revenues per year","その他の年間収益"]
[48,null,"Änderung sonstige Erträge pro Jahr","Change in other revenues per year","その他の年間収益の変化"]
[49,null,"jährliche Energiekosteneinsparung","Annual energy cost savings","年間のエネルギーコストの節約"]
[50,null,"Barwert der Investition","Net present value of investment","投資の正味現在価値"]
[51,null,"Nebenrechnung: Barwert der Investition","Auxiliary calculation: Net present value of investment","補助計算: 投資の正味現在価値"]
[52,null,"Nebenrechnung: Umrechnung einer Annuität","Auxiliary calculation: Conversion of annual payment amounts","補助計算: 年間支払額の変換"]
[53,"AnnuOB","Jährliche Zahlung","Annual payment","年間の支払"]
[54,"InvestOB","Investition","Investment","投資"]
[55,null,"Summe","Amount","額"]
[56,null,"Jahre","Years","年"]
[57,null,"Jahr der Investition","Year of investment","投資した年"]
[58,null,"Annuität für","Annual payment based on","に基づく年間支払い"]
[59,null,"und","and","そして"]
[60,null,"Ergebnisse","Results","結果"]
[61,null,"n. v.","n. a.","該当なし"]
[62,null,"Kapitalwert bei ","Net present value, at ","正味現在価値、"]
[63,null,"% von ND","% of OL","耐用年数の％"]
[64,null,"Interne Verzinsung","Internal rate of return","内部収益率"]
[65,null,"Dyn. AMZ bei ","Dyn. payback period, at ","動的回収期間"]
[{"$f":"IFERROR(A65+1,2)","v":66},null,"Statische AMZ","Static payback period","静的回収期間"]
[67,null,"jährliche Kosten inkl. annuisierter Investition","Annual costs, incl. annualized investment amount","年換算投資額を含めた年間コスト"]
[68,null,"jährliche Kosteneinsparung","Annual cost savings","年間コストの削減"]
[69,null,"Zahlungsplan Differenzinvestition","Payment plan for fictitious differential investment","架空の投資差額の支払い計画"]
[70,null,"Zeitpunkt","Time","時間"]
[71,null,"31. Dez.","Dec. 31","12月31日"]
[72,null,"Kredit für Investition","Loan for investment","投資のための融資"]
[73,null,"jährlicher Rückfluss ","Annual return","年間利益"]
[74,null,"Zins","Interest payments","利子支払い"]
[75,null,"Tilgung (positiv, falls Zinslast > Rückfluss)","Principal repayment (positive if interest payments > return)","元本返済　(利子支払い＞利益　の場合、正の数）"]
[76,null,"Überschüsse","Surplus","剰余"]
[77,null,"Restschuld","Residual debt","残存債務"]
[78,null,"Restschuld bzw. Überschüsse abgezinst auf ","Discounted net present value (residual debt or surplus) as at","割引正味現在価値（残存債務または余剰）"]
[79,null,"Kapitalwert","Net present value","正味現在価値"]
[80,null,"Werteübertragung (Kopieren -> Werte einfügen) auf Maßnahmenüberblick (LEEN)","Transfer of values (copy -> paste values) to ‘Measures summary’ (LEEN)","｢省エネ対策の概要」(LEEN)への値の移動(コピ‐－>値の貼り付け） "]
[81,null,"Falls Restwerte vorhanden sind, führt eine nächtragliche Änderung des Zinssatzes im Maßnahmenüberblick dort zu falschen Ergebnissen.","In the case of residual values, a change of the interest rate in the ‘Measures summary’ after the transfer will lead to wrong results in that tool.","残存価額の場合、値の移動後に「省エネ対策の概要」の金利を変更すると、誤った結果が導かれます。"]
[82,null,"Maßnahme Neu eff.","New measure, eff.","効率的な新しい省エネ対策"]
[83,null,"Nutzungsdauer","Operating life","耐用年数"]
[84,null,"Gesamtinvestition eff.","Total investment eff.","効果的な投資"]
[85,null,"Zusätzliche Investition (eff.)","Additional investment (eff.)","追加投資(効率的な）"]
[86,null,"jährliche Kosten","Annual costs","年間コスト"]
[87,null,"sonstige jährliche Erträge","Other annual revenues","その他の年間利益"]
[88,"intZinsT1","Zinssatz","interest rate","利率"]
[89,"intZinsT2","Interne Verzinsung","Internal rate of return","内部収益率"]
[90,"Grafik BarwertT1","Investitions-summe","Amount of investment","投資額"]
[91,"Grafik BarwertT2","Kapitalwert","Net present value","正味現在価格"]
[92,"Grafik dynAMZT1","Dyn. AMZ","Dyn. payback period","動的回収期間"]
[93,"Grafik dynAMZT2","Nutzungs-dauer","Operating life","耐用年数"]
[94,null,"Zusätzliche Investition (eff.)","Additional investment (eff.)","追加投資(効率的な）"]
[95,null,"Jährliche Kosten & Erträge","Annual costs & revenues","年間コストと収益"]
[96,null,"Nutzungsdauer","Operating life","耐用年数"]
[97,null,"KW","NPV","正味現在価格"]
[98,null,"i*","IRR","内部収益率"]
[99,null,"Dyn. AMZ","Dyn. PP","動的回収期間"]
[100,null,"Stat.AMZ","Stat. PP","静的回収期間"]
[101,null,"Limit ND","OL limit","限界　耐用年数"]
[102,null,"Werte ND","OL values","値　耐用年数"]
[103,null,"Sprungmarke zu den Grafiken","Hyperlink to figures","図表へのハイパーリンク"]
[104,null,"Daten","Data","データ"]
[105,"KWDiffInv","Kapitalwert: veränderte zusätzliche Investition","Net present value: variation in additional investment","正味現在価値：追加投資の変動"]
[106,"iDiffInv","interne Verzinsung: veränderte zusätzliche Investition","Internal rate of return: variation in additional investment","内部収益率：追加投資の変動"]
[107,"dAMZDiffInv","dynamische AMZ: veränderte zusätzliche Investition","Dynamic payback period: variation in additional investment","動的回収期間：追加投資の変動"]
[108,"sAMZDiffInv","statische AMZ: veränderte zusätzliche Investition","Static payback period: variation in additional investment","静的回収期間：追加投資の変動"]
[109,"KWDiffKE","Kapitalwert: veränderte Kosten/ Erträgen","Net present value: variation in annual costs & revenues","正味現在価値：年間コストと収益の変動"]
[110,"iDiffKE","interne Verzinsung: veränderte Kosten/ Erträgen","Internal rate of return: variation in annual costs & revenues","内部収益率：年間コストと収益の変動"]
[111,"dAMZDiffKE","dynamische AMZ: veränderte Kosten/ Erträgen","Dynamic payback period: variation in annual costs & revenues","動的回収期間：年間コストと収益の変動"]
[112,"sAMZDiffKE","statische AMZ: veränderte Kosten/ Erträgen","Static payback period: variation in annual costs & revenues","静的回収期間：年間コストと収益の変動"]
[113,"KWND","Kapitalwert: veränderte Nutzungsdauer","Net present value: variation in operating life","正味現在価値：耐用年数の変動"]
[114,"iND","interne Verzinsung: veränderte Nutzungsdauer","Internal rate of return: variation in operating life","内部収益率：耐用年数の変動"]
[115,null,"ND","OL","耐用年数"]
[116,"GrafikT1","KW","NPV","正味現在価値"]
[117,"GrafikT2","i*","IRR","内部収益率"]
[118,"GrafikT3","Dyn. AMZ [a]","Dyn. PP [a]","動的回収期間"]
[119,"GrafikT4","Stat. AMZ [a]","Stat. PP [a]","静的回収期間"]
[120,"GrafikT5","Zusätzliche Investition (eff.)","Additional investment (eff.)","追加投資(効率的な）"]
[121,"GrafikT6","Jährliche Kosten und Erträge","Annual costs & revenues","年間コスト＆収益"]
[122,"GrafikT7","Nutzungsdauer [a]","Operating life [a]","耐用年数"]
[123,"GrafikT8","Startwert:","Initial value:","初期値"]
[124,"Tab0Name","Deckblatt","Cover","カバー"]
[125,"Tab1Name","Berechnung","Calculation","計算"]
[126,"Tab2Name","Sensitivitätsanalyse","Sensitivity analysis","感度分析"]
[127,null,"Berechnung","Calculation","計算"]
[128,null,"Sensitivitätsanalyse","Sensitivity analysis","感度分析"]