{"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":41,"n_cols":8,"rows_kept":41,"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},{"$f":"ROUND(E9/39*E11,1)","v":{"v":0,"d":"0.00"}}]
["Kinderzulage pro Monat2"]
["Klassenlehrerzulage pro Monat3  (Ansatz 100%: Kiga+PL: Fr. 165.95 / OS Fr. 208.65)"]
[]
["Berechnung (es werden nur die Monate mit Lohnabzug aufgeführt)"]
[]
["Monat","ordentlicher Monatslohn","Lohnabzug","Lohn","Klassen-lehrerzulage","Kinderzulage","Bruttolohn","sgpk-Beitrag für\nRisikoversicherung4"]
["Januar",null,{"$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 weitervergütet."]
["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},{"$f":"ROUND(E9/39*E11,1)","v":{"v":0,"d":"0.00"}}]
["Kinderzulage pro Monat2"]
["Klassenlehrerzulage pro Monat3  (Ansatz 100%: Kiga+PL: Fr. 165.95 / OS Fr. 208.65)"]
[]
["Berechnung (es sind nur die Monate mit Lohnabzug aufgeführt)"]
[]
["Monat","ordentliches Monatsgehalt","Lohnabzug","Gehalt","Klassen-lehrerzulage","Kinderzulage","Bruttolohn","sgpk-Beitrag für\nRisikoversicherung4"]
["Januar",null,{"$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 2023"]
["PS1",{"v":80708.75,"d":"80,708.75"},{"$f":"ROUND(B2/13*12/5,2)*5","v":{"v":74500.4,"d":"74,500.40"}}]
["PS2",{"v":80708.75,"d":"80,708.75"},{"$f":"ROUND(B3/13*12/5,2)*5","v":{"v":74500.4,"d":"74,500.40"}}]
["PS3",{"v":80708.75,"d":"80,708.75"},{"v":74500.4,"d":"74,500.40"}]
["PS4",{"v":80708.75,"d":"80,708.75"},{"v":74500.4,"d":"74,500.40"}]
["PS5",{"v":84030.8,"d":"84,030.80"},{"v":77566.9,"d":"77,566.90"}]
["PS6",{"v":87354.2,"d":"87,354.20"},{"v":80634.65,"d":"80,634.65"}]
["PS7",{"v":90677.8,"d":"90,677.80"},{"v":83702.6,"d":"83,702.60"}]
["PS8",{"v":94001.3,"d":"94,001.30"},{"v":86770.45,"d":"86,770.45"}]
["PS9",{"v":97324.75,"d":"97,324.75"},{"v":89838.25,"d":"89,838.25"}]
["PS10",{"v":97324.75,"d":"97,324.75"},{"v":89838.25,"d":"89,838.25"}]
["PS11",{"v":97324.75,"d":"97,324.75"},{"v":89838.25,"d":"89,838.25"}]
["PS12",{"v":97324.75,"d":"97,324.75"},{"v":89838.25,"d":"89,838.25"}]
["PS13",{"v":100410.6,"d":"100,410.60"},{"v":92686.7,"d":"92,686.70"}]
["PS14",{"v":103496.55,"d":"103,496.55"},{"v":95535.3,"d":"95,535.30"}]
["PS15",{"v":106582.55,"d":"106,582.55"},{"v":98383.9,"d":"98,383.90"}]
["PS16",{"v":109668.4,"d":"109,668.40"},{"v":101232.35,"d":"101,232.35"}]
["PS17",{"v":112754.25,"d":"112,754.25"},{"v":104080.84999999999,"d":"104,080.85"}]
["PS18",{"v":112754.25,"d":"112,754.25"},{"v":104080.84999999999,"d":"104,080.85"}]
["PS19",{"v":112754.25,"d":"112,754.25"},{"v":104080.84999999999,"d":"104,080.85"}]
["PS20",{"v":112754.25,"d":"112,754.25"},{"v":104080.84999999999,"d":"104,080.85"}]
["PS21",{"v":112754.25,"d":"112,754.25"},{"v":104080.84999999999,"d":"104,080.85"}]
["PS22",{"v":113940.85,"d":"113,940.85"},{"v":105176.15,"d":"105,176.15"}]
["PS23",{"v":115246.2,"d":"115,246.20"},{"v":106381.1,"d":"106,381.10"}]
["PS24",{"v":116432.7,"d":"116,432.70"},{"v":107476.35,"d":"107,476.35"}]
["PS25",{"v":117620.7,"d":"117,620.70"},{"v":108572.95,"d":"108,572.95"}]
["PS26",{"v":118926.1,"d":"118,926.10"},{"v":109777.95,"d":"109,777.95"}]
["PS27",{"v":120112.65,"d":"120,112.65"},{"v":110873.2,"d":"110,873.20"}]
[]
["OS1",{"v":93408.8,"d":"93,408.80"},{"v":86223.5,"d":"86,223.50"}]
["OS2",{"v":97443.65,"d":"97,443.65"},{"v":89948,"d":"89,948.00"}]
["OS3",{"v":101478.55,"d":"101,478.55"},{"v":93672.5,"d":"93,672.50"}]
["OS4",{"v":101478.55,"d":"101,478.55"},{"v":93672.5,"d":"93,672.50"}]
["OS5",{"v":105632.05,"d":"105,632.05"},{"v":97506.5,"d":"97,506.50"}]
["OS6",{"v":109787.2,"d":"109,787.20"},{"v":101342.05,"d":"101,342.05"}]
["OS7",{"v":113940.85,"d":"113,940.85"},{"v":105176.15,"d":"105,176.15"}]
["OS8",{"v":118096.1,"d":"118,096.10"},{"v":109011.8,"d":"109,011.80"}]
["OS9",{"v":118096.1,"d":"118,096.10"},{"v":109011.8,"d":"109,011.80"}]
["OS10",{"v":118096.1,"d":"118,096.10"},{"v":109011.8,"d":"109,011.80"}]
["OS11",{"v":118096.1,"d":"118,096.10"},{"v":109011.8,"d":"109,011.80"}]
["OS12",{"v":122012,"d":"122,012.00"},{"v":112626.45000000001,"d":"112,626.45"}]
["OS13",{"v":125927.95,"d":"125,927.95"},{"v":116241.20000000001,"d":"116,241.20"}]
["OS14",{"v":129845.6,"d":"129,845.60"},{"v":119857.5,"d":"119,857.50"}]
["OS15",{"v":133761.6,"d":"133,761.60"},{"v":123472.25,"d":"123,472.25"}]
["OS16",{"v":137679.1,"d":"137,679.10"},{"v":127088.4,"d":"127,088.40"}]
["OS17",{"v":137679.1,"d":"137,679.10"},{"v":127088.4,"d":"127,088.40"}]
["OS18",{"v":137679.1,"d":"137,679.10"},{"v":127088.4,"d":"127,088.40"}]
["OS19",{"v":137679.1,"d":"137,679.10"},{"v":127088.4,"d":"127,088.40"}]
["OS20",{"v":137679.1,"d":"137,679.10"},{"v":127088.4,"d":"127,088.40"}]
["OS21",{"v":137679.1,"d":"137,679.10"},{"v":127088.4,"d":"127,088.40"}]
["OS22",{"v":138271.7,"d":"138,271.70"},{"v":127635.40000000001,"d":"127,635.40"}]
["OS23",{"v":138865.7,"d":"138,865.70"},{"v":128183.70000000001,"d":"128,183.70"}]
["OS24",{"v":139459.75,"d":"139,459.75"},{"v":128732.09999999999,"d":"128,732.10"}]
["OS25",{"v":140052.3,"d":"140,052.30"},{"v":129279.05,"d":"129,279.05"}]
[]
["HP1",{"v":81895.3,"d":"81,895.30"},{"v":75595.65,"d":"75,595.65"}]
["HP2",{"v":84862.4,"d":"84,862.40"},{"v":78334.5,"d":"78,334.50"}]
["HP3",{"v":87829.55,"d":"87,829.55"},{"v":81073.45,"d":"81,073.45"}]
["HP4",{"v":87829.55,"d":"87,829.55"},{"v":81073.45,"d":"81,073.45"}]
["HP5",{"v":92577.2,"d":"92,577.20"},{"v":85455.9,"d":"85,455.90"}]
["HP6",{"v":97324.75,"d":"97,324.75"},{"v":89838.25,"d":"89,838.25"}]
["HP7",{"v":102072.5,"d":"102,072.50"},{"v":94220.75,"d":"94,220.75"}]
["HP8",{"v":106820.15,"d":"106,820.15"},{"v":98603.2,"d":"98,603.20"}]
["HP9",{"v":111567.8,"d":"111,567.80"},{"v":102985.65000000001,"d":"102,985.65"}]
["HP10",{"v":111567.8,"d":"111,567.80"},{"v":102985.65000000001,"d":"102,985.65"}]
["HP11",{"v":111567.8,"d":"111,567.80"},{"v":102985.65000000001,"d":"102,985.65"}]
["HP12",{"v":111567.8,"d":"111,567.80"},{"$f":"ROUND(B67/13*12/5,2)*5","v":{"v":102985.65000000001,"d":"102,985.65"}}]
["HP13",{"v":114534.9,"d":"114,534.90"},{"v":105724.5,"d":"105,724.50"}]
["HP14",{"v":117501.95,"d":"117,501.95"},{"v":108463.34999999999,"d":"108,463.35"}]
["HP15",{"v":120469.05,"d":"120,469.05"},{"v":111202.2,"d":"111,202.20"}]
["HP16",{"v":123436.3,"d":"123,436.30"},{"v":113941.20000000001,"d":"113,941.20"}]
["HP17",{"v":126403.4,"d":"126,403.40"},{"v":116680.04999999999,"d":"116,680.05"}]
["HP18",{"v":126403.4,"d":"126,403.40"},{"v":116680.04999999999,"d":"116,680.05"}]
["HP19",{"v":126403.4,"d":"126,403.40"},{"v":116680.04999999999,"d":"116,680.05"}]
["HP20",{"v":126403.4,"d":"126,403.40"},{"v":116680.04999999999,"d":"116,680.05"}]
["HP21",{"v":126403.4,"d":"126,403.40"},{"v":116680.04999999999,"d":"116,680.05"}]
["HP22",{"v":127589.8,"d":"127,589.80"},{"v":117775.20000000001,"d":"117,775.20"}]
["HP23",{"v":128776.4,"d":"128,776.40"},{"v":118870.5,"d":"118,870.50"}]
["HP24",{"v":129964.4,"d":"129,964.40"},{"v":119967.15,"d":"119,967.15"}]
["HP25",{"v":131150.95,"d":"131,150.95"},{"v":121062.4,"d":"121,062.40"}]
[]
["MSo1",{"v":66227.85,"d":"66,227.85"},{"v":61133.4,"d":"61,133.40"}]
["MSo2",{"v":69432.95,"d":"69,432.95"},{"v":64091.95,"d":"64,091.95"}]
["MSo3",{"v":72637.9,"d":"72,637.90"},{"v":67050.35,"d":"67,050.35"}]
["MSo4",{"v":72637.9,"d":"72,637.90"},{"v":67050.35,"d":"67,050.35"}]
["MSo5",{"v":75627.7,"d":"75,627.70"},{"v":69810.20000000001,"d":"69,810.20"}]
["MSo6",{"v":78618.8,"d":"78,618.80"},{"v":72571.2,"d":"72,571.20"}]
["MSo7",{"v":81610,"d":"81,610.00"},{"v":75332.29999999999,"d":"75,332.30"}]
["MSo8",{"v":84601.15,"d":"84,601.15"},{"v":78093.35,"d":"78,093.35"}]
["MSo9",{"v":87592.3,"d":"87,592.30"},{"v":80854.45,"d":"80,854.45"}]
["MSo10",{"v":87592.3,"d":"87,592.30"},{"v":80854.45,"d":"80,854.45"}]
["MSo11",{"v":87592.3,"d":"87,592.30"},{"v":80854.45,"d":"80,854.45"}]
["MSo12",{"v":87592.3,"d":"87,592.30"},{"v":80854.45,"d":"80,854.45"}]
["MSo13",{"v":90369.55,"d":"90,369.55"},{"v":83418.05,"d":"83,418.05"}]
["MSo14",{"v":93146.9,"d":"93,146.90"},{"v":85981.75,"d":"85,981.75"}]
["MSo15",{"v":95924.3,"d":"95,924.30"},{"v":88545.5,"d":"88,545.50"}]
["MSo16",{"v":98701.55,"d":"98,701.55"},{"v":91109.1,"d":"91,109.10"}]
["MSo17",{"v":101478.85,"d":"101,478.85"},{"v":93672.8,"d":"93,672.80"}]
["MSo18",{"v":101478.85,"d":"101,478.85"},{"v":93672.8,"d":"93,672.80"}]
["MSo19",{"v":101478.85,"d":"101,478.85"},{"v":93672.8,"d":"93,672.80"}]
["MSo20",{"v":101478.85,"d":"101,478.85"},{"v":93672.8,"d":"93,672.80"}]
["MSo21",{"v":101478.85,"d":"101,478.85"},{"v":93672.8,"d":"93,672.80"}]
["MSo22",{"v":102546.75,"d":"102,546.75"},{"v":94658.54999999999,"d":"94,658.55"}]
["MSo23",{"v":103721.6,"d":"103,721.60"},{"v":95743,"d":"95,743.00"}]
["MSo24",{"v":104789.45,"d":"104,789.45"},{"v":96728.70000000001,"d":"96,728.70"}]
["MSo25",{"v":105858.65,"d":"105,858.65"},{"v":97715.7,"d":"97,715.70"}]
["MSo26",{"v":107033.5,"d":"107,033.50"},{"v":98800.15,"d":"98,800.15"}]
["MSo27",{"v":108101.4,"d":"108,101.40"},{"v":99785.9,"d":"99,785.90"}]