{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Berechnung exkl. 13.","Berechnung inkl. 13.","Lohntabelle"],"not_rendered":{"comments":2},"read":"whole","date_system":"1900"}

{"sheet":"Berechnung exkl. 13.","index":0,"n_rows":43,"n_cols":8,"rows_kept":43,"merged":[[3,2,4,4]]}
["Berechnungstool für unbezahlte Uralube von mehr als 4 Wochen*"]
["Berechnung unbezahlter Urlaub für:"]
["Urlaub von / bis:"]
[]
["Grundlagen:"]
[]
["Lohn-Kategorie und Lohnklasse",{"$nulls":3},"Lohn wählen"]
["Beschäftigungsgrad",{"$nulls":3},{"v":0,"d":"0.00%"}]
["Jahreslohn exkl. 13. ML",{"$nulls":3},{"$f":"ROUND((VLOOKUP(E7,Lohntabelle!A:C,3,FALSE)*E8),1)","v":{"v":0,"d":"0.00"}}]
["Monatslohn exkl. 13. ML",{"$nulls":3},{"$f":"ROUND(E9/12,1)","v":{"v":0,"d":"0.00"}}]
["Anzahl Wochen Urlaub (Anzahl Schulwochen)",{"$nulls":3},{"v":0,"d":"0.00"}]
["Gesamter Lohnabzug1 exkl. 13. ML",{"$nulls":3},{"$f":"ROUND(E9/39*E11,1)","v":{"v":0,"d":"0.00"}}]
["Kinderzulage pro Monat2"]
["Klassenlehrerzulage pro Monat3  (Ansatz 100%: Kiga+PL: Fr. 163.50 / OS Fr. 205.55)"]
[]
["Berechnung (es werden nur die Monate mit Lohnabzug aufgeführt)"]
[]
["Monat","ordentlicher Monatslohn","Lohnabzug","Lohn","Klassen-lehrerzulage","Kinderzulage","Bruttolohn","sgpk-Beitrag für\nRisikoversicherung4"]
["Januar",null,{"$f":"IF(B19=\"\",\"\",(IF(SUM(B19:B19)>$E$12,($B$31-E10)-$E$12,-B19)))","v":""},{"$f":"IF(B19>0,B19+C19,\"\")","v":""},{"$f":"IF(B19>0,$E$14,\"\")","v":""},{"$f":"IF(B19>0,$E$13,\"\")","v":""},{"$f":"IF(B19=\"\",\"\",SUM(D19:F19))","v":""}]
["Februar",null,{"$f":"IF(B20=\"\",\"\",(IF(SUM(B19:B20)>$E$12,($B$31-E10)-$E$12,-B20)))","v":""},{"$f":"IF(B20>0,B20+C20,\"\")","v":""},"","",{"$f":"IF(B20=\"\",\"\",SUM(D20:F20))","v":""}]
["März",null,{"$f":"IF(B21=\"\",\"\",(IF(SUM(B19:B21)>$E$12,($B$31-E10)-$E$12,-B21)))","v":""},"","","",""]
["April",null,{"$f":"IF(B22=\"\",\"\",(IF(SUM(B19:B22)>$E$12,($B$31-E10)-$E$12,-B22)))","v":""},"","","",""]
["Mai",null,{"$f":"IF(B23=\"\",\"\",(IF(SUM(B19:B23)>$E$12,($B$31-E10)-$E$12,-B23)))","v":""},"","","",""]
["Juni",null,{"$f":"IF(B24=\"\",\"\",(IF(SUM(B19:B24)>$E$12,($B$31-E10)-$E$12,-B24)))","v":""},"","","",""]
["Juli",null,{"$f":"IF(B25=\"\",\"\",(IF(SUM(B19:B25)>$E$12,($B$31-E10)-$E$12,-B25)))","v":""},"","","",""]
["August",null,{"$f":"IF(B26=\"\",\"\",(IF(SUM(B19:B26)>$E$12,($B$31-E10)-$E$12,-B26)))","v":""},"","","",""]
["September",null,{"$f":"IF(B27=\"\",\"\",(IF(SUM(B19:B27)>$E$12,($B$31-E10)-$E$12,-B27)))","v":""},"","","",""]
["Oktober",null,{"$f":"IF(B28=\"\",\"\",(IF(SUM(B19:B28)>$E$12,($B$31-E10)-$E$12,-B28)))","v":""},"","","",""]
["November",null,{"$f":"IF(B29=\"\",\"\",(IF(SUM(B19:B29)>$E$12,($B$31-E10)-$E$12,-B29)))","v":""},"","","",""]
["Dezember",null,{"$f":"IF(B30=\"\",\"\",(IF(SUM(B19:B30)>$E$12,($B$31-E10)-$E$12,-B30)))","v":""},"","","",""]
["Kontrollsumme",{"$f":"SUM(B19:B30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C19:C30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D19:D30)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["*Bei unbezahlten Urlauben bis 4 Wochen erfolgt der Lohnabzug aufgrund der effektiv ausgefallenen Lektionen gemäss Merkblatt des BLD \"Unbezahlter Urlaub von Volksschul-Lehrpersonen\""]
[]
["Legende:"]
["1 Für jede nicht gleistete Unterrichtswoche wird 1/39 des Jahreslohn inkl. 13. Monatslohn abgezogen (gem. SGV Handbuch VS, 3.2.3)."]
["2 Eine allfällige Kinder- oder Ausbildungszulage wird für den laufenden sowie 3 folgende Monate weotervergütet."]
["3 Eine allfällige Klassenlehrerzulage wird gemäss individueller Regelung des Schulträgers weitervergütet."]
["4 Empfehlung: bei einem unbezahlten Urlaub von mehr als 7 Tagen trägt die Lehrperson sowohl die AN- als auch die AG-Beiträge für die Weiterführung der Risikoversicherung. "]
["  Für die Beitragsberechnung steht ein separates Excel-Tool zur Verfügung"]
[]
["Unfallversicherung: Ab dem 31. Tag des Urlaubes besteht kein Unfallversicherungsschutz mehr gemäss UVG. Der Arbeitnehmer kann ab dem 31. Tag eine Abredeversicherung abschliessen."]
["Krankheit: Während eines unbezahlten Urlaubes ruht das Dienstverhältnis. Der Arbeitnehmer hat auch bei Krankheit während des Urlaubes keinen Lohnanspruch."]

{"sheet":"Berechnung inkl. 13.","index":1,"n_rows":43,"n_cols":8,"rows_kept":43,"merged":[[1,2,1,4],[2,2,2,4],[3,3,4,4]]}
["Berechnungstool für unbezahlte Uralube von mehr als 4 Wochen*"]
["Berechnung unbezahlter Urlaub für:"]
["Urlaub von / bis:"]
[{"$nulls":3},"gelbe Felder ausfüllen"]
["Grundlagen:"]
[]
["Lohn-Kategorie und Lohnklasse",{"$nulls":3},"Lohn wählen"]
["Beschäftigungsgrad",{"$nulls":3},{"v":0,"d":"0.00%"}]
["Jahreslohn inkl. 13. ML",{"$nulls":3},{"$f":"ROUND(IF(D7=\"KIG\",VLOOKUP(E7,Lohntabelle!A:B,2,FALSE)/24*E8,VLOOKUP(E7,Lohntabelle!A:B,2,FALSE)*E8),1)","v":{"v":0,"d":"0.00"}}]
["Monatslohn exkl. 13. ML",{"$nulls":3},{"$f":"ROUND(E9/13,1)","v":{"v":0,"d":"0.00"}}]
["Anzahl Wochen Urlaub (Anzahl Schulwochen)"]
["Gesamter Lohnabzug1 inkl. 13. ML",{"$nulls":3},{"$f":"ROUND(E9/39*E11,1)","v":{"v":0,"d":"0.00"}}]
["Kinderzulage pro Monat2"]
["Klassenlehrerzulage pro Monat3  (Ansatz 100%: Kiga+PL: Fr. 163.50 / OS Fr. 205.55)"]
[]
["Berechnung (es sind nur die Monate mit Lohnabzug aufgeführt)"]
[]
["Monat","ordentliches Monatsgehalt","Lohnabzug","Gehalt","Klassen-lehrerzulage","Kinderzulage","Bruttolohn","sgpk-Beitrag für\nRisikoversicherung4"]
["Januar",null,{"$f":"IF(B19=\"\",\"\",(IF(SUM(B19:B19)>$E$12,($B$31-E10)-$E$12,-B19)))","v":""},{"$f":"IF(B19>0,B19+C19,\"\")","v":""},{"$f":"IF(B19>0,$E$14,\"\")","v":""},{"$f":"IF(B19>0,$E$13,\"\")","v":""},{"$f":"IF(B19=\"\",\"\",SUM(D19:F19))","v":""}]
["Februar",null,{"$f":"IF(B20=\"\",\"\",(IF(SUM(B19:B20)>$E$12,($B$31-E10)-$E$12,-B20)))","v":""},{"$f":"IF(B20>0,B20+C20,\"\")","v":""},"","",{"$f":"IF(B20=\"\",\"\",SUM(D20:F20))","v":""}]
["März",null,{"$f":"IF(B21=\"\",\"\",(IF(SUM(B19:B21)>$E$12,($B$31-E10)-$E$12,-B21)))","v":""},"","","",""]
["April",null,{"$f":"IF(B22=\"\",\"\",(IF(SUM(B19:B22)>$E$12,($B$31-E10)-$E$12,-B22)))","v":""},"","","",""]
["Mai",null,{"$f":"IF(B23=\"\",\"\",(IF(SUM(B19:B23)>$E$12,($B$31-E10)-$E$12,-B23)))","v":""},"","","",""]
["Juni",null,{"$f":"IF(B24=\"\",\"\",(IF(SUM(B19:B24)>$E$12,($B$31-E10)-$E$12,-B24)))","v":""},"","","",""]
["Juli",null,{"$f":"IF(B25=\"\",\"\",(IF(SUM(B19:B25)>$E$12,($B$31-E10)-$E$12,-B25)))","v":""},"","","",""]
["August",null,{"$f":"IF(B26=\"\",\"\",(IF(SUM(B19:B26)>$E$12,($B$31-E10)-$E$12,-B26)))","v":""},"","","",""]
["September",null,{"$f":"IF(B27=\"\",\"\",(IF(SUM(B19:B27)>$E$12,($B$31-E10)-$E$12,-B27)))","v":""},"","","",""]
["Oktober",null,{"$f":"IF(B28=\"\",\"\",(IF(SUM(B19:B28)>$E$12,($B$31-E10)-$E$12,-B28)))","v":""},"","","",""]
["November",null,{"$f":"IF(B29=\"\",\"\",(IF(SUM(B19:B29)>$E$12,($B$31-E10)-$E$12,-B29)))","v":""},"","","",""]
["Dezember",null,{"$f":"IF(B30=\"\",\"\",(IF(SUM(B19:B30)>$E$12,($B$31-E10)-$E$12,-B30)))","v":""},"","","",""]
["Kontrollsumme",{"$f":"SUM(B19:B30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C19:C30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D19:D30)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["*Bei unbezahlten Urlauben bis 4 Wochen erfolgt der Lohnabzug aufgrund der effektiv ausgefallenen Lektionen gemäss Merkblatt des BLD \"Unbezahlter Urlaub von Volksschul-Lehrpersonen\""]
[]
["Legende:"]
["1 Für jede nicht gleistete Unterrichtswoche wird 1/39 des Jahreslohn inkl. 13. Monatslohn abgezogen (gem. SGV Handbuch VS, 3.2.3)."]
["2 Eine allfällige Kinderzulage wird bei weniger als 4 Monaten Urlaub weiter vergütet."]
["3 Eine allfällige Klassenlehrerzulage wird gemäss individueller Regelung des Schulträgers weitervergütet."]
["4 Empfehlung: bei einem unbezahlten Urlaub von mehr als 7 Tagen trägt die Lehrperson sowohl die AN- als auch die AG-Beiträge für die Weiterführung der Risikoversicherung. "]
["  Für die Beitragsberechnung steht ein separates Excel-Tool zur Verfügung"]
[]
["Unfallversicherung: Ab dem 31. Tag des Urlaubes besteht kein Unfallversicherungsschutz mehr gemäss UVG. Der Arbeitnehmer kann ab dem 31. Tag eine Abredeversicherung abschliessen."]
["Krankheit: Während eines unbezahlten Urlaubes ruht das Dienstverhältnis. Der Arbeitnehmer hat auch bei Krankheit während des Urlaubes keinen Lohnanspruch."]

{"sheet":"Lohntabelle","index":2,"n_rows":108,"n_cols":5,"rows_kept":108}
["Lohn wählen",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Beträge ab SGV-Lohntabelle 2020"]
["PS1",{"v":79516,"d":"79,516.00"},{"$f":"ROUND(B2/13*12/5,2)*5","v":{"v":73399.4,"d":"73,399.40"}}]
["PS2",{"v":79516,"d":"79,516.00"},{"$f":"ROUND(B3/13*12/5,2)*5","v":{"v":73399.4,"d":"73,399.40"}}]
["PS3",{"v":79516,"d":"79,516.00"},{"v":73399.4,"d":"73,399.40"}]
["PS4",{"v":79516,"d":"79,516.00"},{"v":73399.4,"d":"73,399.40"}]
["PS5",{"v":82788.95,"d":"82,788.95"},{"v":76420.55,"d":"76,420.55"}]
["PS6",{"v":86063.25,"d":"86,063.25"},{"v":79443,"d":"79,443.00"}]
["PS7",{"v":89337.75,"d":"89,337.75"},{"v":82465.59999999999,"d":"82,465.60"}]
["PS8",{"v":92612.1,"d":"92,612.10"},{"v":85488.09999999999,"d":"85,488.10"}]
["PS9",{"v":95886.45,"d":"95,886.45"},{"v":88510.55,"d":"88,510.55"}]
["PS10",{"v":95886.45,"d":"95,886.45"},{"v":88510.55,"d":"88,510.55"}]
["PS11",{"v":95886.45,"d":"95,886.45"},{"v":88510.55,"d":"88,510.55"}]
["PS12",{"v":95886.45,"d":"95,886.45"},{"v":88510.55,"d":"88,510.55"}]
["PS13",{"v":98926.7,"d":"98,926.70"},{"v":91316.95,"d":"91,316.95"}]
["PS14",{"v":101967.05,"d":"101,967.05"},{"v":94123.45,"d":"94,123.45"}]
["PS15",{"v":105007.45,"d":"105,007.45"},{"v":96929.95000000001,"d":"96,929.95"}]
["PS16",{"v":108047.7,"d":"108,047.70"},{"v":99736.35,"d":"99,736.35"}]
["PS17",{"v":111087.95,"d":"111,087.95"},{"v":102542.70000000001,"d":"102,542.70"}]
["PS18",{"v":111087.95,"d":"111,087.95"},{"v":102542.70000000001,"d":"102,542.70"}]
["PS19",{"v":111087.95,"d":"111,087.95"},{"v":102542.70000000001,"d":"102,542.70"}]
["PS20",{"v":111087.95,"d":"111,087.95"},{"v":102542.70000000001,"d":"102,542.70"}]
["PS21",{"v":111087.95,"d":"111,087.95"},{"v":102542.70000000001,"d":"102,542.70"}]
["PS22",{"v":112257,"d":"112,257.00"},{"v":103621.84999999999,"d":"103,621.85"}]
["PS23",{"v":113543.05,"d":"113,543.05"},{"v":104808.95000000001,"d":"104,808.95"}]
["PS24",{"v":114712,"d":"114,712.00"},{"v":105888,"d":"105,888.00"}]
["PS25",{"v":115882.45,"d":"115,882.45"},{"v":106968.4,"d":"106,968.40"}]
["PS26",{"v":117168.55,"d":"117,168.55"},{"v":108155.59999999999,"d":"108,155.60"}]
["PS27",{"v":118337.6,"d":"118,337.60"},{"v":109234.7,"d":"109,234.70"}]
[]
["OS1",{"v":92028.35,"d":"92,028.35"},{"v":84949.25,"d":"84,949.25"}]
["OS2",{"v":96003.6,"d":"96,003.60"},{"v":88618.70000000001,"d":"88,618.70"}]
["OS3",{"v":99978.85,"d":"99,978.85"},{"v":92288.15000000001,"d":"92,288.15"}]
["OS4",{"v":99978.85,"d":"99,978.85"},{"v":92288.15000000001,"d":"92,288.15"}]
["OS5",{"v":104071,"d":"104,071.00"},{"v":96065.55,"d":"96,065.55"}]
["OS6",{"v":108164.75,"d":"108,164.75"},{"v":99844.40000000001,"d":"99,844.40"}]
["OS7",{"v":112257,"d":"112,257.00"},{"v":103621.84999999999,"d":"103,621.85"}]
["OS8",{"v":116350.85,"d":"116,350.85"},{"v":107400.8,"d":"107,400.80"}]
["OS9",{"v":116350.85,"d":"116,350.85"},{"v":107400.8,"d":"107,400.80"}]
["OS10",{"v":116350.85,"d":"116,350.85"},{"v":107400.8,"d":"107,400.80"}]
["OS11",{"v":116350.85,"d":"116,350.85"},{"v":107400.8,"d":"107,400.80"}]
["OS12",{"v":120208.85,"d":"120,208.85"},{"v":110962,"d":"110,962.00"}]
["OS13",{"v":124066.95,"d":"124,066.95"},{"v":114523.34999999999,"d":"114,523.35"}]
["OS14",{"v":127926.7,"d":"127,926.70"},{"v":118086.20000000001,"d":"118,086.20"}]
["OS15",{"v":131784.85,"d":"131,784.85"},{"v":121647.54999999999,"d":"121,647.55"}]
["OS16",{"v":135644.45,"d":"135,644.45"},{"v":125210.25,"d":"125,210.25"}]
["OS17",{"v":135644.45,"d":"135,644.45"},{"v":125210.25,"d":"125,210.25"}]
["OS18",{"v":135644.45,"d":"135,644.45"},{"v":125210.25,"d":"125,210.25"}]
["OS19",{"v":135644.45,"d":"135,644.45"},{"v":125210.25,"d":"125,210.25"}]
["OS20",{"v":135644.45,"d":"135,644.45"},{"v":125210.25,"d":"125,210.25"}]
["OS21",{"v":135644.45,"d":"135,644.45"},{"v":125210.25,"d":"125,210.25"}]
["OS22",{"v":136228.3,"d":"136,228.30"},{"v":125749.2,"d":"125,749.20"}]
["OS23",{"v":136813.5,"d":"136,813.50"},{"v":126289.40000000001,"d":"126,289.40"}]
["OS24",{"v":137398.75,"d":"137,398.75"},{"v":126829.59999999999,"d":"126,829.60"}]
["OS25",{"v":137982.55,"d":"137,982.55"},{"v":127368.5,"d":"127,368.50"}]
[]
["HP1",{"v":80685,"d":"80,685.00"},{"v":74478.45,"d":"74,478.45"}]
["HP2",{"v":83608.3,"d":"83,608.30"},{"v":77176.9,"d":"77,176.90"}]
["HP3",{"v":86531.6,"d":"86,531.60"},{"v":79875.3,"d":"79,875.30"}]
["HP4",{"v":86531.6,"d":"86,531.60"},{"v":79875.3,"d":"79,875.30"}]
["HP5",{"v":91209.05,"d":"91,209.05"},{"v":84192.95,"d":"84,192.95"}]
["HP6",{"v":95886.45,"d":"95,886.45"},{"v":88510.55,"d":"88,510.55"}]
["HP7",{"v":100564.05,"d":"100,564.05"},{"v":92828.34999999999,"d":"92,828.35"}]
["HP8",{"v":105241.55,"d":"105,241.55"},{"v":97146.04999999999,"d":"97,146.05"}]
["HP9",{"v":109919,"d":"109,919.00"},{"v":101463.70000000001,"d":"101,463.70"}]
["HP10",{"v":109919,"d":"109,919.00"},{"v":101463.70000000001,"d":"101,463.70"}]
["HP11",{"v":109919,"d":"109,919.00"},{"v":101463.70000000001,"d":"101,463.70"}]
["HP12",{"v":109919,"d":"109,919.00"},{"$f":"ROUND(B67/13*12/5,2)*5","v":{"v":101463.70000000001,"d":"101,463.70"}}]
["HP13",{"v":112842.25,"d":"112,842.25"},{"v":104162.09999999999,"d":"104,162.10"}]
["HP14",{"v":115765.45,"d":"115,765.45"},{"v":106860.40000000001,"d":"106,860.40"}]
["HP15",{"v":118688.7,"d":"118,688.70"},{"v":109558.79999999999,"d":"109,558.80"}]
["HP16",{"v":121612.1,"d":"121,612.10"},{"v":112257.29999999999,"d":"112,257.30"}]
["HP17",{"v":124535.35,"d":"124,535.35"},{"v":114955.7,"d":"114,955.70"}]
["HP18",{"v":124535.35,"d":"124,535.35"},{"v":114955.7,"d":"114,955.70"}]
["HP19",{"v":124535.35,"d":"124,535.35"},{"v":114955.7,"d":"114,955.70"}]
["HP20",{"v":124535.35,"d":"124,535.35"},{"v":114955.7,"d":"114,955.70"}]
["HP21",{"v":124535.35,"d":"124,535.35"},{"v":114955.7,"d":"114,955.70"}]
["HP22",{"v":125704.25,"d":"125,704.25"},{"v":116034.7,"d":"116,034.70"}]
["HP23",{"v":126873.3,"d":"126,873.30"},{"v":117113.79999999999,"d":"117,113.80"}]
["HP24",{"v":128043.75,"d":"128,043.75"},{"v":118194.25,"d":"118,194.25"}]
["HP25",{"v":129212.75,"d":"129,212.75"},{"v":119273.3,"d":"119,273.30"}]
[]
["MSo1",{"v":65249.1,"d":"65,249.10"},{"v":60229.95,"d":"60,229.95"}]
["MSo2",{"v":68406.85,"d":"68,406.85"},{"v":63144.799999999996,"d":"63,144.80"}]
["MSo3",{"v":71564.4,"d":"71,564.40"},{"v":66059.45,"d":"66,059.45"}]
["MSo4",{"v":71564.4,"d":"71,564.40"},{"v":66059.45,"d":"66,059.45"}]
["MSo5",{"v":74510.05,"d":"74,510.05"},{"v":68778.5,"d":"68,778.50"}]
["MSo6",{"v":77456.95,"d":"77,456.95"},{"v":71498.7,"d":"71,498.70"}]
["MSo7",{"v":80404,"d":"80,404.00"},{"v":74219.1,"d":"74,219.10"}]
["MSo8",{"v":83350.9,"d":"83,350.90"},{"v":76939.3,"d":"76,939.30"}]
["MSo9",{"v":86297.8,"d":"86,297.80"},{"v":79659.5,"d":"79,659.50"}]
["MSo10",{"v":86297.8,"d":"86,297.80"},{"v":79659.5,"d":"79,659.50"}]
["MSo11",{"v":86297.8,"d":"86,297.80"},{"v":79659.5,"d":"79,659.50"}]
["MSo12",{"v":86297.8,"d":"86,297.80"},{"v":79659.5,"d":"79,659.50"}]
["MSo13",{"v":89034.05,"d":"89,034.05"},{"v":82185.3,"d":"82,185.30"}]
["MSo14",{"v":91770.35,"d":"91,770.35"},{"v":84711.1,"d":"84,711.10"}]
["MSo15",{"v":94506.7,"d":"94,506.70"},{"v":87236.95,"d":"87,236.95"}]
["MSo16",{"v":97242.95,"d":"97,242.95"},{"v":89762.70000000001,"d":"89,762.70"}]
["MSo17",{"v":99979.15,"d":"99,979.15"},{"v":92288.45,"d":"92,288.45"}]
["MSo18",{"v":99979.15,"d":"99,979.15"},{"v":92288.45,"d":"92,288.45"}]
["MSo19",{"v":99979.15,"d":"99,979.15"},{"v":92288.45,"d":"92,288.45"}]
["MSo20",{"v":99979.15,"d":"99,979.15"},{"v":92288.45,"d":"92,288.45"}]
["MSo21",{"v":99979.15,"d":"99,979.15"},{"v":92288.45,"d":"92,288.45"}]
["MSo22",{"v":101031.3,"d":"101,031.30"},{"v":93259.65,"d":"93,259.65"}]
["MSo23",{"v":102188.75,"d":"102,188.75"},{"v":94328.09999999999,"d":"94,328.10"}]
["MSo24",{"v":103240.8,"d":"103,240.80"},{"v":95299.2,"d":"95,299.20"}]
["MSo25",{"v":104294.2,"d":"104,294.20"},{"v":96271.55,"d":"96,271.55"}]
["MSo26",{"v":105451.7,"d":"105,451.70"},{"v":97340.04999999999,"d":"97,340.05"}]
["MSo27",{"v":106503.85,"d":"106,503.85"},{"v":98311.25,"d":"98,311.25"}]