{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["Sparplan Standard","Sparplan Plus","Parameter Standard","Parameter Plus","Tabelle3"],"not_rendered":{"images":4,"comments":2},"read":"whole","date_system":"1900"}

{"sheet":"Sparplan Standard","index":0,"n_rows":53,"n_cols":8,"rows_kept":53,"merged":[[7,1,7,4],[31,0,31,4],[33,0,33,4]]}
["St.Galler Pensionskasse sgpk"]
["Versicherter Lohn / Beiträge / Unbezahlter Urlaub (Stand 2023)"]
[]
["Gelbe Felder ausfüllen und Bemerkungen in Feldern mit rotem Dreieck beachten"]
[]
["a) Berechnung des versicherten Lohnes und der Beiträge (Sparplan Standard)"]
[]
["Name/Vorname Lehrperson"]
["Berechnungsjahr",null,null,"Geburtsjahr Lehrperson"]
["massgebender Bruttolohn",null,null,"Personal-Nummer"]
[]
["Versicherter Lohn"]
["Jahreslohn",{"$f":"B10","v":{"v":0,"d":"0.00"}},{"$nulls":4},"BVGAlter",{"$f":"B9-E9","v":0}]
[{"$nulls":3},"IR-%",{"v":0,"d":"0.00"},null,"BVG IR-%",{"v":0,"d":"0.00"}]
["massgebender Bruttolohn",{"$f":"B10","v":{"v":0,"d":"0.00"}},{"$nulls":4},"BVGBAsis",{"$f":"B13","v":{"v":0,"d":"0.00"}}]
["Koordinationsabzug",{"$f":"MIN(14700,0.2*B15)","v":{"v":0,"d":"0.00"}},{"$nulls":4},"BVGKoordAbz",{"v":24570,"d":"24,570.00"}]
["Versicherter Lohn",{"$f":"ROUND(B15-B16,0)","v":{"v":0,"d":"0.00"}},{"$nulls":4},"BVGLohn",{"$f":"IF(B13>21060,MAX(MIN(H15-H16,59670),3510),0)","v":{"v":0,"d":"0.00"}}]
[]
["Monatliche Arbeitnehmer-Beiträge ",null,null,"Monatliche Arbeitgeber-Beiträge "]
["Sparbeitrag",{"$f":"IF(B10>0,ROUND(20*INDEX('Parameter Standard'!$B$4:'Parameter Standard'!$B$56,'Sparplan Standard'!$H$13-17,1)*0.44*$B$17/12,0)/20,\"\")","v":""},null,"Sparbeitrag",{"$f":"IF(B10>0,ROUND(20*INDEX('Parameter Standard'!$B$4:'Parameter Standard'!$B$56,'Sparplan Standard'!$H$13-17,1)*0.56*$B$17/12,0)/20,\"\")","v":""},null,"Spar Gutschr",{"$f":"B20+E20","v":{"$error":"#VALUE!"}}]
["Risikobeitrag*",{"$f":"IF($H$13>24,ROUND(20*0.02*0.44*$B$17/12,0)/20,ROUND(20*0.015*0.44*$B$17/12,0)/20)","v":{"v":0,"d":"0.00"}},null,"Risikobeitrag*",{"$f":"IF($H$13>24,ROUND(20*0.02*0.56*$B$17/12,0)/20,ROUND(20*0.015*0.56*$B$17/12,0)/20)","v":{"v":0,"d":"0.00"}},null,"Vorsorgeplan",1]
["Verwaltungskostenbeitrag*",{"$f":"ROUND(20*0.0025*0.44*$B$17/12,0)/20","v":{"v":0,"d":"0.00"}},null,"Verwaltungskostenbeitrag*",{"$f":"ROUND(20*0.0025*0.56*$B$17/12,0)/20","v":{"v":0,"d":"0.00"}},null,"BtrFZG§17",{"$f":"B20+B26","v":{"$error":"#VALUE!"}}]
["Total",{"$f":"SUM(B20:B22)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(E20:E22)","v":{"v":0,"d":"0.00"}}]
["Zusatzguthaben"]
["MassgLohn ZG",{"$f":"MIN(30*28080,B10)","v":{"v":842400,"d":"842,400.00"}},null,"KoordAbz ZG",{"$f":"12*28080","v":{"v":336960,"d":"336,960.00"}},null,"VersLohn ZG",{"$f":"MAX(B25-E25,0)","v":{"v":505440,"d":"505,440.00"}}]
["AN Beitr ZG",{"$f":"ROUND(20*INDEX('Parameter Standard'!$I$4:'Parameter Standard'!$I$56,'Sparplan Standard'!$H$13-17,1)*0.5*$H$25/12,0)/20","v":{"$error":"#VALUE!"}},null,"AG Beitr ZG",{"$f":"B26","v":{"$error":"#VALUE!"}},null,"Gutschr ZG",{"$f":"B26+E26","v":{"$error":"#VALUE!"}}]
["*relevante Beiträge für lit.b)"]
[]
[]
["b) Unbezahlter Urlaub / Fortsetzung der Risikoversicherung"]
[]
["Für einen vom Arbeitgeber gewährten unbezahlten Urlaub von höchstens 24 Monaten kann die Versi-cherung für Tod und Invalidität zu unveränderten Bedingungen fortgeführt werden, sofern die Beiträge geleistet werden."]
["Empfehlung:"]
["Der oder die Versicherte übernimmt während eines unbezahlten Urlaubs, der länger als 7 Tage dauert, sowohl die Arbeitnehmer- als auch die Arbeitgeberbeiträge für die Risikoversicherung (betrifft obige Positionen mit einem*)."]
[]
["Berechnung der Prämie für Fortsetzung der Risikoversicherung"]
["AN-Beiträge / Monat",{"$f":"SUM(B21:B22)","v":{"v":0,"d":"0.00"}}]
["AG-Beiträge / Monat",{"$f":"SUM(E21:E22)","v":{"v":0,"d":"0.00"}}]
["Total / Monat (30 Tage)1",{"$f":"SUM(B37:B38)","v":{"v":0,"d":"0.00"}},null,"inkl. Risiko-, Verwaltungskostenbeitrag"]
["Pro Urlaubstag",{"$f":"B39/30","v":{"v":0,"d":"0.00"}}]
["Anzahl Urlaubstage (inkl. Sa/So)1",null,null,"vom  bis           "]
["Total Abzug",{"$f":"ROUND(B41*B40/5,2)*5","v":{"v":0,"d":"0.00"}},null,"zu Lasten Arbeitnehmer"]
[]
["1Ein ganzer Monat wird immer mit 30 Tagen gerechnet (z.B. auch Januar und Februar)"]
["  Beispiel: Urlaub vom 01. Februar bis 15. März = 45 Tage"]
[]
[]
["Bestätigung Arbeitnehmer / Arbeitnehmerin"]
["Ich möchte die Risikoversicherung während",null,"Ja"]
["meines unbezahlten Urlaubs fortsetzen",null,"Nein"]
[]
[]
["Datum:",null,"Unterschrift:"]

{"sheet":"Sparplan Plus","index":1,"n_rows":53,"n_cols":8,"rows_kept":53,"merged":[[7,1,7,4],[31,0,31,4],[33,0,33,4]]}
["St.Galler Pensionskasse sgpk"]
["Versicherter Lohn / Beiträge / Unbezahlter Urlaub (Stand 2023)"]
[]
["Gelbe Felder ausfüllen und Bemerkungen in Feldern mit rotem Dreieck beachten"]
[]
["a) Berechnung des versicherten Lohnes und der Beiträge (Sparplan Plus)"]
[]
["Name/Vorname Lehrperson"]
["Berechnungsjahr",null,null,"Geburtsjahr Lehrperson"]
["massgebender Bruttolohn",null,null,"Personal-Nummer"]
[]
["Versicherter Lohn"]
["Jahreslohn",{"$f":"B10","v":{"v":0,"d":"0.00"}},{"$nulls":4},"BVGAlter",{"$f":"B9-E9","v":0}]
[{"$nulls":3},"IR-%",{"v":0,"d":"0.00"},null,"BVG IR-%",{"v":0,"d":"0.00"}]
["massgebender Bruttolohn",{"$f":"B10","v":{"v":0,"d":"0.00"}},{"$nulls":4},"BVGBAsis",{"$f":"B13","v":{"v":0,"d":"0.00"}}]
["Koordinationsabzug",{"$f":"MIN(14700,0.2*B15)","v":{"v":0,"d":"0.00"}},{"$nulls":4},"BVGKoordAbz",{"v":24570,"d":"24,570.00"}]
["Versicherter Lohn",{"$f":"ROUND(B15-B16,0)","v":{"v":0,"d":"0.00"}},{"$nulls":4},"BVGLohn",{"$f":"IF(B13>21060,MAX(MIN(H15-H16,59670),3510),0)","v":{"v":0,"d":"0.00"}}]
[]
["Monatliche Arbeitnehmer-Beiträge ",null,null,"Monatliche Arbeitgeber-Beiträge "]
["Sparbeitrag",{"$f":"IF(B10>0,ROUND(20*INDEX('Parameter Plus'!$B$4:'Parameter Plus'!$B$56,'Sparplan Plus'!$H$13-17,1)*0.5*$B$17/12,0)/20,\"\")","v":""},null,"Sparbeitrag",{"$f":"IF(B10>0,ROUND(20*INDEX('Parameter Plus'!$B$4:'Parameter Plus'!$B$56,'Sparplan Plus'!$H$13-17,1)*0.5*$B$17/12,0)/20,\"\")","v":""},null,"Spar Gutschr",{"$f":"B20+E20","v":{"$error":"#VALUE!"}}]
["Risikobeitrag*",{"$f":"IF($H$13>24,ROUND(20*0.02*0.44*$B$17/12,0)/20,ROUND(20*0.015*0.44*$B$17/12,0)/20)","v":{"v":0,"d":"0.00"}},null,"Risikobeitrag*",{"$f":"IF($H$13>24,ROUND(20*0.02*0.56*$B$17/12,0)/20,ROUND(20*0.015*0.56*$B$17/12,0)/20)","v":{"v":0,"d":"0.00"}},null,"Vorsorgeplan",1]
["Verwaltungskostenbeitrag*",{"$f":"ROUND(20*0.0025*0.44*$B$17/12,0)/20","v":{"v":0,"d":"0.00"}},null,"Verwaltungskostenbeitrag*",{"$f":"ROUND(20*0.0025*0.56*$B$17/12,0)/20","v":{"v":0,"d":"0.00"}},null,"BtrFZG§17",{"$f":"B20+B26","v":{"$error":"#VALUE!"}}]
["Total",{"$f":"SUM(B20:B22)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(E20:E22)","v":{"v":0,"d":"0.00"}}]
["Zusatzguthaben"]
["MassgLohn ZG",{"$f":"MIN(30*28080,B10)","v":{"v":842400,"d":"842,400.00"}},null,"KoordAbz ZG",{"$f":"12*28080","v":{"v":336960,"d":"336,960.00"}},null,"VersLohn ZG",{"$f":"MAX(B25-E25,0)","v":{"v":505440,"d":"505,440.00"}}]
["AN Beitr ZG",{"$f":"ROUND(20*INDEX('Parameter Plus'!$I$4:'Parameter Plus'!$I$56,'Sparplan Plus'!$H$13-17,1)*0.5*$H$25/12,0)/20","v":{"$error":"#VALUE!"}},null,"AG Beitr ZG",{"$f":"B26","v":{"$error":"#VALUE!"}},null,"Gutschr ZG",{"$f":"B26+E26","v":{"$error":"#VALUE!"}}]
["*relevante Beiträge für lit.b)"]
[]
[]
["b) Unbezahlter Urlaub / Fortsetzung der Risikoversicherung"]
[]
["Für einen vom Arbeitgeber gewährten unbezahlten Urlaub von höchstens 24 Monaten kann die Versi-cherung für Tod und Invalidität zu unveränderten Bedingungen fortgeführt werden, sofern die Beiträge geleistet werden."]
["Empfehlung:"]
["Der oder die Versicherte übernimmt während eines unbezahlten Urlaubs, der länger als 7 Tage dauert, sowohl die Arbeitnehmer- als auch die Arbeitgeberbeiträge für die Risikoversicherung (betrifft obige Positionen mit einem*)."]
[]
["Berechnung der Prämie für Fortsetzung der Risikoversicherung"]
["AN-Beiträge / Monat",{"$f":"SUM(B21:B22)","v":{"v":0,"d":"0.00"}}]
["AG-Beiträge / Monat",{"$f":"SUM(E21:E22)","v":{"v":0,"d":"0.00"}}]
["Total / Monat (30 Tage)1",{"$f":"SUM(B37:B38)","v":{"v":0,"d":"0.00"}},null,"inkl. Risiko-, Verwaltungskostenbeitrag"]
["Pro Urlaubstag",{"$f":"B39/30","v":{"v":0,"d":"0.00"}}]
["Anzahl Urlaubstage (inkl. Sa/So)1",null,null,"vom  bis           "]
["Total Abzug",{"$f":"ROUND(B41*B40/5,2)*5","v":{"v":0,"d":"0.00"}},null,"zu Lasten Arbeitnehmer"]
[]
["1Ein ganzer Monat wird immer mit 30 Tagen gerechnet (z.B. auch Januar und Februar)"]
["  Beispiel: Urlaub vom 01. Februar bis 15. März = 45 Tage"]
[]
[]
["Bestätigung Arbeitnehmer / Arbeitnehmerin"]
["Ich möchte die Risikoversicherung während",null,"Ja"]
["meines unbezahlten Urlaubs fortsetzen",null,"Nein"]
[]
[]
["Datum:",null,"Unterschrift:"]

{"sheet":"Parameter Standard","index":2,"n_rows":56,"n_cols":12,"rows_kept":56,"hidden":true}
["Alters-","Spar-","Risiko-","Verwaltungs-","Beiträge","Beiträge","Beiträge","max.","Spar-","BVG"]
["jahr","beiträge","beiträge","kostenbeiträge","total","Arbeitnehmer","Arbeitgeber","Einkauf","beiträge","Gutschrift"]
[null,"total","total","total",null,"total","total",null,"Sonderkto"]
[18,0,{"v":0.015,"d":"1.50%"},{"v":0.004,"d":"0.40%"},{"v":0.019,"d":"1.90%"},{"v":8.6E-3,"d":"0.86%"},{"v":0.0104,"d":"1.04%"},0,0,0]
[19,{"$f":"B4","v":0},{"v":0.015,"d":"1.50%"},{"v":0.004,"d":"0.40%"},{"v":0.019,"d":"1.90%"},{"v":8.6E-3,"d":"0.86%"},{"v":0.0104,"d":"1.04%"},0,0,0]
[20,{"$f":"B5","v":0},{"$f":"C5","v":{"v":0.015,"d":"1.50%"}},{"$f":"D5","v":{"v":0.004,"d":"0.40%"}},{"$f":"E5","v":{"v":0.019,"d":"1.90%"}},{"$f":"F5","v":{"v":8.6E-3,"d":"0.86%"}},{"$f":"G5","v":{"v":0.0104,"d":"1.04%"}},{"$f":"H5","v":0},0,0,null,"Achtung:"]
[21,0,{"v":0.015,"d":"1.50%"},{"v":0.004,"d":"0.40%"},{"v":0.019,"d":"1.90%"},{"v":8.6E-3,"d":"0.86%"},{"v":0.0104,"d":"1.04%"},0,0,0,null,"Jeweils jedes Jahr prüfen ob die Ansätze ändern "]
[22,0,{"v":0.015,"d":"1.50%"},{"v":0.004,"d":"0.40%"},{"v":0.019,"d":"1.90%"},{"v":8.6E-3,"d":"0.86%"},{"v":0.0104,"d":"1.04%"},0,0,0]
[23,0,{"v":0.015,"d":"1.50%"},{"v":0.004,"d":"0.40%"},{"v":0.019,"d":"1.90%"},{"v":8.6E-3,"d":"0.86%"},{"v":0.0104,"d":"1.04%"},0,0,0,null,"Wenn ja, die Sätze in der gelben Spalte mutieren"]
[24,0,{"v":0.015,"d":"1.50%"},{"v":0.004,"d":"0.40%"},{"v":0.019,"d":"1.90%"},{"v":8.6E-3,"d":"0.86%"},{"v":0.0104,"d":"1.04%"},0,0,0]
[25,{"v":0.1635,"d":"16.35%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.165,"d":"16.50%"},{"v":0.0743,"d":"7.43%"},{"v":0.0907,"d":"9.07%"},{"v":0.126,"d":"12.60%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"},null,"Allenfalls auch die Sätze in den Formeln für "]
[26,{"v":0.1645,"d":"16.45%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.166,"d":"16.60%"},{"v":0.0747,"d":"7.47%"},{"v":0.0913,"d":"9.13%"},{"v":0.255,"d":"25.50%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"},null,"die Risikobeiträge und"]
[27,{"v":0.1655,"d":"16.55%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.167,"d":"16.70%"},{"v":0.0752,"d":"7.52%"},{"v":0.0918,"d":"9.18%"},{"v":0.388,"d":"38.80%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"},null,"die Verwaltungskosten anpassen !!!"]
[28,{"v":0.1675,"d":"16.75%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.169,"d":"16.90%"},{"v":0.0761,"d":"7.61%"},{"v":0.0929,"d":"9.29%"},{"v":0.525,"d":"52.50%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[29,{"v":0.1695,"d":"16.95%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.171,"d":"17.10%"},{"v":0.077,"d":"7.70%"},{"v":0.094,"d":"9.40%"},{"v":0.668,"d":"66.80%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[30,{"v":0.1715,"d":"17.15%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.173,"d":"17.30%"},{"v":0.0779,"d":"7.79%"},{"v":0.0951,"d":"9.51%"},{"v":0.815,"d":"81.50%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[31,{"v":0.1725,"d":"17.25%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.174,"d":"17.40%"},{"v":0.0783,"d":"7.83%"},{"v":0.0957,"d":"9.57%"},{"v":0.966,"d":"96.60%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[32,{"v":0.1735,"d":"17.35%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.175,"d":"17.50%"},{"v":0.0788,"d":"7.88%"},{"v":0.0962,"d":"9.62%"},{"v":1.121,"d":"112.10%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[33,{"v":0.1755,"d":"17.55%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.177,"d":"17.70%"},{"v":0.0797,"d":"7.97%"},{"v":0.0973,"d":"9.73%"},{"v":1.281,"d":"128.10%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[34,{"v":0.1775,"d":"17.75%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.179,"d":"17.90%"},{"v":0.0806,"d":"8.06%"},{"v":0.0984,"d":"9.84%"},{"v":1.447,"d":"144.70%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[35,{"v":0.1795,"d":"17.95%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.181,"d":"18.10%"},{"v":0.0815,"d":"8.15%"},{"v":0.0995,"d":"9.95%"},{"v":1.618,"d":"161.80%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[36,{"v":0.1815,"d":"18.15%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.183,"d":"18.30%"},{"v":0.0824,"d":"8.24%"},{"v":0.1006,"d":"10.06%"},{"v":1.794,"d":"179.40%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[37,{"v":0.1835,"d":"18.35%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.185,"d":"18.50%"},{"v":0.0833,"d":"8.33%"},{"v":0.1017,"d":"10.17%"},{"v":1.976,"d":"197.60%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[38,{"v":0.1855,"d":"18.55%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.187,"d":"18.70%"},{"v":0.0842,"d":"8.42%"},{"v":0.1028,"d":"10.28%"},{"v":2.164,"d":"216.40%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[39,{"v":0.1875,"d":"18.75%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.189,"d":"18.90%"},{"v":0.0851,"d":"8.51%"},{"v":0.1039,"d":"10.39%"},{"v":2.357,"d":"235.70%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[40,{"v":0.1895,"d":"18.95%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.191,"d":"19.10%"},{"v":0.086,"d":"8.60%"},{"v":0.105,"d":"10.50%"},{"v":2.556,"d":"255.60%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[41,{"v":0.1915,"d":"19.15%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.193,"d":"19.30%"},{"v":0.0869,"d":"8.69%"},{"v":0.1061,"d":"10.61%"},{"v":2.761,"d":"276.10%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[42,{"v":0.1935,"d":"19.35%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.195,"d":"19.50%"},{"v":0.0878,"d":"8.78%"},{"v":0.1072,"d":"10.72%"},{"v":2.972,"d":"297.20%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[43,{"v":0.1955,"d":"19.55%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.197,"d":"19.70%"},{"v":0.0887,"d":"8.87%"},{"v":0.1083,"d":"10.83%"},{"v":3.19,"d":"319.00%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[44,{"v":0.1975,"d":"19.75%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.199,"d":"19.90%"},{"v":0.0896,"d":"8.96%"},{"v":0.1094,"d":"10.94%"},{"v":3.414,"d":"341.40%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[45,{"v":0.2015,"d":"20.15%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.203,"d":"20.30%"},{"v":0.0914,"d":"9.14%"},{"v":0.1116,"d":"11.16%"},{"v":3.646,"d":"364.60%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[46,{"v":0.2035,"d":"20.35%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.205,"d":"20.50%"},{"v":0.0923,"d":"9.23%"},{"v":0.1127,"d":"11.27%"},{"v":3.885,"d":"388.50%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[47,{"v":0.2055,"d":"20.55%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.207,"d":"20.70%"},{"v":0.0932,"d":"9.32%"},{"v":0.1138,"d":"11.38%"},{"v":4.13,"d":"413.00%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[48,{"v":0.2075,"d":"20.75%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.209,"d":"20.90%"},{"v":0.0941,"d":"9.41%"},{"v":0.1149,"d":"11.49%"},{"v":4.383,"d":"438.30%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[49,{"v":0.2095,"d":"20.95%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.211,"d":"21.10%"},{"v":0.095,"d":"9.50%"},{"v":0.116,"d":"11.60%"},{"v":4.643,"d":"464.30%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[50,{"v":0.2135,"d":"21.35%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.215,"d":"21.50%"},{"v":0.0968,"d":"9.68%"},{"v":0.1182,"d":"11.82%"},{"v":4.912,"d":"491.20%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[51,{"v":0.2175,"d":"21.75%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.219,"d":"21.90%"},{"v":0.0986,"d":"9.86%"},{"v":0.1204,"d":"12.04%"},{"v":5.19,"d":"519.00%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[52,{"v":0.2195,"d":"21.95%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.221,"d":"22.10%"},{"v":0.0995,"d":"9.95%"},{"v":0.1215,"d":"12.15%"},{"v":5.476,"d":"547.60%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[53,{"v":0.2215,"d":"22.15%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.223,"d":"22.30%"},{"v":0.1004,"d":"10.04%"},{"v":0.1226,"d":"12.26%"},{"v":5.769,"d":"576.90%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[54,{"v":0.2255,"d":"22.55%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.227,"d":"22.70%"},{"v":0.1022,"d":"10.22%"},{"v":0.1248,"d":"12.48%"},{"v":6.073,"d":"607.30%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[55,{"v":0.2295,"d":"22.95%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.231,"d":"23.10%"},{"v":0.104,"d":"10.40%"},{"v":0.127,"d":"12.70%"},{"v":6.386,"d":"638.60%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[56,{"v":0.2335,"d":"23.35%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.235,"d":"23.50%"},{"v":0.1058,"d":"10.58%"},{"v":0.1292,"d":"12.92%"},{"v":6.71,"d":"671.00%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[57,{"v":0.2375,"d":"23.75%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.239,"d":"23.90%"},{"v":0.1076,"d":"10.76%"},{"v":0.1314,"d":"13.14%"},{"v":7.044,"d":"704.40%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[58,{"v":0.2415,"d":"24.15%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.243,"d":"24.30%"},{"v":0.1094,"d":"10.94%"},{"v":0.1336,"d":"13.36%"},{"v":7.389,"d":"738.90%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[59,{"v":0.2455,"d":"24.55%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.247,"d":"24.70%"},{"v":0.1112,"d":"11.12%"},{"v":0.1358,"d":"13.58%"},{"v":7.745,"d":"774.50%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[60,{"v":0.2495,"d":"24.95%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.251,"d":"25.10%"},{"v":0.113,"d":"11.30%"},{"v":0.138,"d":"13.80%"},{"v":8.111,"d":"811.10%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[61,{"v":0.2495,"d":"24.95%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.251,"d":"25.10%"},{"v":0.113,"d":"11.30%"},{"v":0.138,"d":"13.80%"},{"v":8.486,"d":"848.60%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[62,{"v":0.2495,"d":"24.95%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.251,"d":"25.10%"},{"v":0.113,"d":"11.30%"},{"v":0.138,"d":"13.80%"},{"v":8.867,"d":"886.70%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[63,{"v":0.2495,"d":"24.95%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.251,"d":"25.10%"},{"v":0.113,"d":"11.30%"},{"v":0.138,"d":"13.80%"},{"v":9.257,"d":"925.70%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[64,{"v":0.2495,"d":"24.95%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.251,"d":"25.10%"},{"v":0.113,"d":"11.30%"},{"v":0.138,"d":"13.80%"},{"v":9.654,"d":"965.40%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[65,{"v":0.2495,"d":"24.95%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.251,"d":"25.10%"},{"v":0.113,"d":"11.30%"},{"v":0.138,"d":"13.80%"},{"v":10.059,"d":"1005.90%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[66,{"v":0.08,"d":"8.00%"},0,{"v":0.004,"d":"0.40%"},{"v":0.084,"d":"8.40%"},{"v":0.0378,"d":"3.78%"},{"v":0.0462,"d":"4.62%"},0,{"v":0.19,"d":"19.00%"},{"v":0,"d":"0.00%"}]
[67,{"$f":"B52","v":{"v":0.08,"d":"8.00%"}},{"$f":"C52","v":{"v":0,"d":"0.00%"}},{"v":0.004,"d":"0.40%"},{"v":0.084,"d":"8.40%"},{"v":0.0378,"d":"3.78%"},{"v":0.0462,"d":"4.62%"},{"v":0,"d":"0.00%"},{"v":0.19,"d":"19.00%"},{"v":0,"d":"0.00%"}]
[68,{"$f":"B53","v":{"v":0.08,"d":"8.00%"}},{"$f":"C53","v":{"v":0,"d":"0.00%"}},{"$f":"D53","v":{"v":0.004,"d":"0.40%"}},{"$f":"E53","v":{"v":0.084,"d":"8.40%"}},{"$f":"F53","v":{"v":0.0378,"d":"3.78%"}},{"$f":"G53","v":{"v":0.0462,"d":"4.62%"}},{"$f":"H53","v":{"v":0,"d":"0.00%"}},{"v":0.19,"d":"19.00%"},{"v":0,"d":"0.00%"}]
[69,{"v":0.08,"d":"8.00%"},{"v":0,"d":"0.00%"},{"v":0.004,"d":"0.40%"},{"v":0.084,"d":"8.40%"},{"v":0.0378,"d":"3.78%"},{"v":0.0462,"d":"4.62%"},{"v":0,"d":"0.00%"},{"v":0.19,"d":"19.00%"},{"v":0,"d":"0.00%"}]
[70,{"v":0.08,"d":"8.00%"},{"v":0,"d":"0.00%"},{"v":0.004,"d":"0.40%"},{"v":0.084,"d":"8.40%"},{"v":0.0378,"d":"3.78%"},{"v":0.0462,"d":"4.62%"},{"v":0,"d":"0.00%"},{"v":0.19,"d":"19.00%"},{"v":0,"d":"0.00%"}]

{"sheet":"Parameter Plus","index":3,"n_rows":56,"n_cols":12,"rows_kept":56,"hidden":true}
["Alters-","Spar-","Risiko-","Verwaltungs-","Beiträge","Beiträge","Beiträge","max.","Spar-","BVG"]
["jahr","beiträge","beiträge","kostenbeiträge","total","Arbeitnehmer","Arbeitgeber","Einkauf","beiträge","Gutschrift"]
[null,"total","total","total",null,"total","total",null,"Sonderkto"]
[18,0,{"v":0.015,"d":"1.50%"},{"v":0.004,"d":"0.40%"},{"v":0.019,"d":"1.90%"},{"v":8.6E-3,"d":"0.86%"},{"v":0.0104,"d":"1.04%"},0,0,0]
[19,{"$f":"B4","v":0},{"v":0.015,"d":"1.50%"},{"v":0.004,"d":"0.40%"},{"v":0.019,"d":"1.90%"},{"v":8.6E-3,"d":"0.86%"},{"v":0.0104,"d":"1.04%"},0,0,0]
[20,0,{"v":0.015,"d":"1.50%"},{"v":0.004,"d":"0.40%"},{"v":0.019,"d":"1.90%"},{"v":8.6E-3,"d":"0.86%"},{"v":0.0104,"d":"1.04%"},0,0,0,null,"Achtung:"]
[21,0,{"v":0.015,"d":"1.50%"},{"v":0.004,"d":"0.40%"},{"v":0.019,"d":"1.90%"},{"v":8.6E-3,"d":"0.86%"},{"v":0.0104,"d":"1.04%"},0,0,0,null,"Jeweils jedes Jahr prüfen ob die Ansätze ändern "]
[22,0,{"v":0.015,"d":"1.50%"},{"v":0.004,"d":"0.40%"},{"v":0.019,"d":"1.90%"},{"v":8.6E-3,"d":"0.86%"},{"v":0.0104,"d":"1.04%"},0,0,0]
[23,0,{"v":0.015,"d":"1.50%"},{"v":0.004,"d":"0.40%"},{"v":0.019,"d":"1.90%"},{"v":8.6E-3,"d":"0.86%"},{"v":0.0104,"d":"1.04%"},0,0,0,null,"Wenn ja, die Sätze in der gelben Spalte mutieren"]
[24,0,{"v":0.015,"d":"1.50%"},{"v":0.004,"d":"0.40%"},{"v":0.019,"d":"1.90%"},{"v":8.6E-3,"d":"0.86%"},{"v":0.0104,"d":"1.04%"},0,0,0]
[25,{"v":0.18316,"d":"18.32%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.165,"d":"16.50%"},{"v":0.0743,"d":"7.43%"},{"v":0.0907,"d":"9.07%"},{"v":0.126,"d":"12.60%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"},null,"Allenfalls auch die Sätze in den Formeln für "]
[26,{"v":0.18422,"d":"18.42%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.166,"d":"16.60%"},{"v":0.0747,"d":"7.47%"},{"v":0.0913,"d":"9.13%"},{"v":0.255,"d":"25.50%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"},null,"die Risikobeiträge und"]
[27,{"v":0.18538,"d":"18.54%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.167,"d":"16.70%"},{"v":0.0752,"d":"7.52%"},{"v":0.0918,"d":"9.18%"},{"v":0.388,"d":"38.80%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"},null,"die Verwaltungskosten anpassen !!!"]
[28,{"v":0.1876,"d":"18.76%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.169,"d":"16.90%"},{"v":0.0761,"d":"7.61%"},{"v":0.0929,"d":"9.29%"},{"v":0.525,"d":"52.50%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[29,{"v":0.18982,"d":"18.98%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.171,"d":"17.10%"},{"v":0.077,"d":"7.70%"},{"v":0.094,"d":"9.40%"},{"v":0.668,"d":"66.80%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[30,{"v":0.19204,"d":"19.20%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.173,"d":"17.30%"},{"v":0.0779,"d":"7.79%"},{"v":0.0951,"d":"9.51%"},{"v":0.815,"d":"81.50%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[31,{"v":0.1932,"d":"19.32%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.174,"d":"17.40%"},{"v":0.0783,"d":"7.83%"},{"v":0.0957,"d":"9.57%"},{"v":0.966,"d":"96.60%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[32,{"v":0.19436,"d":"19.44%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.175,"d":"17.50%"},{"v":0.0788,"d":"7.88%"},{"v":0.0962,"d":"9.62%"},{"v":1.121,"d":"112.10%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[33,{"v":0.19658,"d":"19.66%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.177,"d":"17.70%"},{"v":0.0797,"d":"7.97%"},{"v":0.0973,"d":"9.73%"},{"v":1.281,"d":"128.10%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[34,{"v":0.1988,"d":"19.88%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.179,"d":"17.90%"},{"v":0.0806,"d":"8.06%"},{"v":0.0984,"d":"9.84%"},{"v":1.447,"d":"144.70%"},{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[35,{"v":0.20102,"d":"20.10%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.181,"d":"18.10%"},{"v":0.0815,"d":"8.15%"},{"v":0.0995,"d":"9.95%"},{"v":1.618,"d":"161.80%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[36,{"v":0.20324,"d":"20.32%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.183,"d":"18.30%"},{"v":0.0824,"d":"8.24%"},{"v":0.1006,"d":"10.06%"},{"v":1.794,"d":"179.40%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[37,{"v":0.20556,"d":"20.56%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.185,"d":"18.50%"},{"v":0.0833,"d":"8.33%"},{"v":0.1017,"d":"10.17%"},{"v":1.976,"d":"197.60%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[38,{"v":0.20778,"d":"20.78%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.187,"d":"18.70%"},{"v":0.0842,"d":"8.42%"},{"v":0.1028,"d":"10.28%"},{"v":2.164,"d":"216.40%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[39,{"v":0.21,"d":"21.00%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.189,"d":"18.90%"},{"v":0.0851,"d":"8.51%"},{"v":0.1039,"d":"10.39%"},{"v":2.357,"d":"235.70%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[40,{"v":0.21222,"d":"21.22%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.191,"d":"19.10%"},{"v":0.086,"d":"8.60%"},{"v":0.105,"d":"10.50%"},{"v":2.556,"d":"255.60%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[41,{"v":0.21444,"d":"21.44%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.193,"d":"19.30%"},{"v":0.0869,"d":"8.69%"},{"v":0.1061,"d":"10.61%"},{"v":2.761,"d":"276.10%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[42,{"v":0.21676,"d":"21.68%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.195,"d":"19.50%"},{"v":0.0878,"d":"8.78%"},{"v":0.1072,"d":"10.72%"},{"v":2.972,"d":"297.20%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[43,{"v":0.21898,"d":"21.90%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.197,"d":"19.70%"},{"v":0.0887,"d":"8.87%"},{"v":0.1083,"d":"10.83%"},{"v":3.19,"d":"319.00%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[44,{"v":0.2212,"d":"22.12%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.199,"d":"19.90%"},{"v":0.0896,"d":"8.96%"},{"v":0.1094,"d":"10.94%"},{"v":3.414,"d":"341.40%"},{"v":0.13,"d":"13.00%"},{"v":0.1,"d":"10.00%"}]
[45,{"v":0.22564,"d":"22.56%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.203,"d":"20.30%"},{"v":0.0914,"d":"9.14%"},{"v":0.1116,"d":"11.16%"},{"v":3.646,"d":"364.60%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[46,{"v":0.22796,"d":"22.80%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.205,"d":"20.50%"},{"v":0.0923,"d":"9.23%"},{"v":0.1127,"d":"11.27%"},{"v":3.885,"d":"388.50%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[47,{"v":0.23018,"d":"23.02%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.207,"d":"20.70%"},{"v":0.0932,"d":"9.32%"},{"v":0.1138,"d":"11.38%"},{"v":4.13,"d":"413.00%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[48,{"v":0.2324,"d":"23.24%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.209,"d":"20.90%"},{"v":0.0941,"d":"9.41%"},{"v":0.1149,"d":"11.49%"},{"v":4.383,"d":"438.30%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[49,{"v":0.23462,"d":"23.46%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.211,"d":"21.10%"},{"v":0.095,"d":"9.50%"},{"v":0.116,"d":"11.60%"},{"v":4.643,"d":"464.30%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[50,{"v":0.23916,"d":"23.92%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.215,"d":"21.50%"},{"v":0.0968,"d":"9.68%"},{"v":0.1182,"d":"11.82%"},{"v":4.912,"d":"491.20%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[51,{"v":0.2436,"d":"24.36%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.219,"d":"21.90%"},{"v":0.0986,"d":"9.86%"},{"v":0.1204,"d":"12.04%"},{"v":5.19,"d":"519.00%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[52,{"v":0.24582,"d":"24.58%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.221,"d":"22.10%"},{"v":0.0995,"d":"9.95%"},{"v":0.1215,"d":"12.15%"},{"v":5.476,"d":"547.60%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[53,{"v":0.24804,"d":"24.80%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.223,"d":"22.30%"},{"v":0.1004,"d":"10.04%"},{"v":0.1226,"d":"12.26%"},{"v":5.769,"d":"576.90%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[54,{"v":0.25528,"d":"25.53%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.227,"d":"22.70%"},{"v":0.1022,"d":"10.22%"},{"v":0.1248,"d":"12.48%"},{"v":6.073,"d":"607.30%"},{"v":0.16,"d":"16.00%"},{"v":0.15,"d":"15.00%"}]
[55,{"v":0.25702,"d":"25.70%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.231,"d":"23.10%"},{"v":0.104,"d":"10.40%"},{"v":0.127,"d":"12.70%"},{"v":6.386,"d":"638.60%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[56,{"v":0.26156,"d":"26.16%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.235,"d":"23.50%"},{"v":0.1058,"d":"10.58%"},{"v":0.1292,"d":"12.92%"},{"v":6.71,"d":"671.00%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[57,{"v":0.266,"d":"26.60%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.239,"d":"23.90%"},{"v":0.1076,"d":"10.76%"},{"v":0.1314,"d":"13.14%"},{"v":7.044,"d":"704.40%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[58,{"v":0.27044,"d":"27.04%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.243,"d":"24.30%"},{"v":0.1094,"d":"10.94%"},{"v":0.1336,"d":"13.36%"},{"v":7.389,"d":"738.90%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[59,{"v":0.27498,"d":"27.50%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.247,"d":"24.70%"},{"v":0.1112,"d":"11.12%"},{"v":0.1358,"d":"13.58%"},{"v":7.745,"d":"774.50%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[60,{"v":0.27942,"d":"27.94%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.251,"d":"25.10%"},{"v":0.113,"d":"11.30%"},{"v":0.138,"d":"13.80%"},{"v":8.111,"d":"811.10%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[61,{"v":0.27942,"d":"27.94%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.251,"d":"25.10%"},{"v":0.113,"d":"11.30%"},{"v":0.138,"d":"13.80%"},{"v":8.486,"d":"848.60%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[62,{"v":0.27942,"d":"27.94%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.251,"d":"25.10%"},{"v":0.113,"d":"11.30%"},{"v":0.138,"d":"13.80%"},{"v":8.867,"d":"886.70%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[63,{"v":0.27942,"d":"27.94%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.251,"d":"25.10%"},{"v":0.113,"d":"11.30%"},{"v":0.138,"d":"13.80%"},{"v":9.257,"d":"925.70%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[64,{"v":0.27942,"d":"27.94%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.251,"d":"25.10%"},{"v":0.113,"d":"11.30%"},{"v":0.138,"d":"13.80%"},{"v":9.654,"d":"965.40%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[65,{"v":0.27942,"d":"27.94%"},{"v":0.035,"d":"3.50%"},{"v":0.004,"d":"0.40%"},{"v":0.251,"d":"25.10%"},{"v":0.113,"d":"11.30%"},{"v":0.138,"d":"13.80%"},{"v":10.059,"d":"1005.90%"},{"v":0.19,"d":"19.00%"},{"v":0.18,"d":"18.00%"}]
[66,{"v":0.0896,"d":"8.96%"},0,{"v":0.004,"d":"0.40%"},{"v":0.084,"d":"8.40%"},{"v":0.0378,"d":"3.78%"},{"v":0.0462,"d":"4.62%"},0,{"v":0.19,"d":"19.00%"},{"v":0,"d":"0.00%"}]
[67,{"$f":"B52","v":{"v":0.0896,"d":"8.96%"}},{"$f":"C52","v":{"v":0,"d":"0.00%"}},{"v":0.004,"d":"0.40%"},{"v":0.084,"d":"8.40%"},{"v":0.0378,"d":"3.78%"},{"v":0.0462,"d":"4.62%"},{"v":0,"d":"0.00%"},{"v":0.19,"d":"19.00%"},{"v":0,"d":"0.00%"}]
[68,{"$f":"B53","v":{"v":0.0896,"d":"8.96%"}},{"v":0,"d":"0.00%"},{"v":0.004,"d":"0.40%"},{"v":0.084,"d":"8.40%"},{"v":0.0378,"d":"3.78%"},{"v":0.0462,"d":"4.62%"},{"v":0,"d":"0.00%"},{"v":0.19,"d":"19.00%"},{"v":0,"d":"0.00%"}]
[69,{"v":0.0896,"d":"8.96%"},{"v":0,"d":"0.00%"},{"v":0.004,"d":"0.40%"},{"v":0.084,"d":"8.40%"},{"v":0.0378,"d":"3.78%"},{"v":0.0462,"d":"4.62%"},{"v":0,"d":"0.00%"},{"v":0.19,"d":"19.00%"},{"v":0,"d":"0.00%"}]
[70,{"v":0.0896,"d":"8.96%"},{"v":0,"d":"0.00%"},{"v":0.004,"d":"0.40%"},{"v":0.084,"d":"8.40%"},{"v":0.0378,"d":"3.78%"},{"v":0.0462,"d":"4.62%"},{"v":0,"d":"0.00%"},{"v":0.19,"d":"19.00%"},{"v":0,"d":"0.00%"}]

{"sheet":"Tabelle3","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}