{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["kv2023","Aufstellung nach Monaten"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"kv2023","index":0,"n_rows":63,"n_cols":20,"rows_kept":63,"cut":false,"hidden":false,"merged":[[13,11,14,14],[0,1,0,14],[11,8,11,10],[10,8,10,10],[9,8,9,14],[10,11,10,12],[10,13,10,14],[11,11,11,12],[11,13,11,14],[5,13,5,14],[6,8,6,10],[6,11,6,12],[6,13,6,14],[7,8,7,10],[7,11,7,12],[7,13,7,14],[3,13,3,14],[2,11,2,12],[2,13,2,14],[4,11,4,12],[4,13,4,14],[3,8,3,10],[4,8,4,10],[5,8,5,10],[3,11,3,12],[5,11,5,12],[5,1,5,3],[5,4,5,5],[6,1,6,3],[6,4,6,5],[7,1,7,6],[2,1,2,3],[2,4,2,5],[3,1,3,3],[3,4,3,5],[4,1,4,3],[4,4,4,5],[9,1,9,7],[8,1,8,5],[19,1,19,3],[19,7,19,9],[16,1,16,4],[13,4,14,10]]}
[null,"Berechnung des KV-Abschlusses 2023 und 2024 für den Eisenbahnbereich"]
[]
[null,"Brutto IST-Lohn/Gehalt Nov. 2022 (ohne SZ)",null,null,1758.89,null,null,null,null,null,null,"KV-EU u. DBO",null,"ÖBB-AVB **)"]
[null,"Brutto IST-Lohn/Gehalt ab Dez. 2022",null,null,{"$f":"I25","v":1968.89},null,{"$f":"E4-$E$3","v":210},null,"Dein PLUS 12/22 - 11/23\n(inkl. Sonderzahlungen)",null,null,{"$f":"I39","v":3260},null,{"$f":"N39","v":3200.0200000000041}]
[null,"Brutto IST-Lohn/Gehalt ab Juli 2023 *)",null,null,{"$f":"I32","v":2008.89},null,{"$f":"E5-$E$3","v":250},null,"zusätzlich PLUS 12/23 - 11/24\n(inkl. Sonderzahlungen)",null,null,{"$f":"I58","v":2660},null,{"$f":"N58","v":2660}]
[null,"Brutto IST-Lohn/Gehalt ab Nov. 2023 *)",null,null,{"$f":"I36/2","v":2048.89},null,289.99999999999977,null,"GESAMTBETRAG\naus dem Abschluss 2023/24",null,null,{"$f":"L4+Q57","v":9979.9999999999982},null,{"$f":"N4+S57","v":9920.0200000000041}]
[null,"Brutto IST-Lohn/Gehalt ab Dez. 2023",null,null,{"$f":"I44","v":2238.89},null,479.99999999999977,null,"Ausbezahlte Teuerungsprämie (22/23)",null,null,1800,null,1800]
[null,"   *) Auswirkungen nur wenn Mindestbeiträge Anwendung finden\n**) die Differenz zwischen KV-EU u. AVB ergeben sich unterschiedliche Auszahlung der Sonderzahlung",null,null,null,null,null,null,"SUMME",null,null,{"$f":"SUM(L6:M7)","v":11779.999999999998},null,{"$f":"SUM(N6:O7)","v":11720.020000000004}]
[]
[null,null,null,null,null,null,null,null,"Durchschnittliche*) Prozentuelle Erhöhung"]
[null,8.3000000000000004E-2,null,null,null,null,null,null,"11/22 - 12/23",null,null,{"$f":"I40","v":0.13238868994487585},null,{"$f":"N40","v":0.12995290049000086}]
[null,null,null,null,null,null,null,null,"11/23 - 12/24",null,null,{"$f":"I59","v":9.2733138431053019E-2},null,{"$f":"N59","v":9.2733138431053019E-2}]
[]
[null,null,null,null,"Dein Einkommen wurde durch diesen Abschluss seit 11/22 nachhaltig erhöht.  Deine Erhöhung seit 11/22 beträgt somit:",null,null,null,null,null,null,{"$f":"I54/H25-1","v":0.27289938540784231}]
[]
[]
[null,"Detailberechnung"]
[]
[]
[null,"Brutto - IST vor Gehaltserhöhung",null,null,{"$f":"E3","v":1758.89},null,null,"Berechnungsbasis = Vollzeit"]
[]
[]
[null,null,"Abschluss",null,null,null,null,"DBO u. KV-EU",null,null,null,null,"AVB"]
[null,null,"%","min","max",null,null,"alt","neu",null,null,null,"alt","neu"]
[null,"2022-12-01",0.08,210,650,null,null,{"$f":"$E$20","v":1758.89},{"$f":"ROUND(IF($E$20*$C25<$D25,$D25,IF($E$20*$C25>$E25,$E25,$E$20*$C25))+$E$20,2)","v":1968.89},{"$f":"I25/H25-1","v":0.11939348111593096},null,"mit SZ",{"$f":"$E$20*1.5","v":2638.335},{"$f":"ROUND((IF($E$20*$C25<$D25,$D25,IF($E$20*$C25>$E25,$E25,$E$20*$C25))+$E$20)*1.5,2)","v":2953.34}]
[null,"2023-01-01",{"$f":"C25","v":0.08},{"$f":"D25","v":210},{"$f":"E25","v":650},null,null,1758.89,1968.89,{"$f":"I26/H26-1","v":0.11939348111593096},null,null,{"$f":"$E$20","v":1758.89},{"$f":"ROUND(IF($E$20*$C26<$D26,$D26,IF($E$20*$C26>$E26,$E26,$E$20*$C26))+$E$20,2)","v":1968.89}]
[null,"2023-02-01",{"$f":"C26","v":0.08},{"$f":"D26","v":210},{"$f":"E26","v":650},null,null,1758.89,1968.89,0.11939348111593096,null,null,{"$f":"$E$20","v":1758.89},{"$f":"ROUND(IF($E$20*$C27<$D27,$D27,IF($E$20*$C27>$E27,$E27,$E$20*$C27))+$E$20,2)","v":1968.89}]
[null,"2023-03-01",0.08,210,650,null,null,1758.89,1968.89,0.11939348111593096,null,"mit SZ",{"$f":"$E$20*1.5","v":2638.335},{"$f":"ROUND((IF($E$20*$C28<$D28,$D28,IF($E$20*$C28>$E28,$E28,$E$20*$C28))+$E$20)*1.5,2)","v":2953.34}]
[null,"2023-04-01",0.08,210,650,null,null,1758.89,1968.89,0.11939348111593096,null,null,{"$f":"$E$20","v":1758.89},{"$f":"ROUND(IF($E$20*$C29<$D29,$D29,IF($E$20*$C29>$E29,$E29,$E$20*$C29))+$E$20,2)","v":1968.89}]
[null,"2023-05-01",0.08,210,650,null,null,1758.89,1968.89,0.11939348111593096,null,null,{"$f":"$E$20","v":1758.89},{"$f":"ROUND(IF($E$20*$C30<$D30,$D30,IF($E$20*$C30>$E30,$E30,$E$20*$C30))+$E$20,2)","v":1968.89}]
[null,"2023-06-01",0.08,210,650,null,"mit SZ",{"$f":"$E$20*2","v":3517.78},{"$f":"ROUND((IF($E$20*$C31<$D31,$D31,IF($E$20*$C31>$E31,$E31,$E$20*$C31))+$E$20)*2,2)","v":3937.78},0.11939348111593096,null,"mit SZ",{"$f":"$E$20*1.5","v":2638.335},{"$f":"ROUND((IF($E$20*$C31<$D31,$D31,IF($E$20*$C31>$E31,$E31,$E$20*$C31))+$E$20)*1.5,2)","v":2953.34}]
[null,"2023-07-01",0.08,250,650,null,null,{"$f":"$E$20","v":1758.89},{"$f":"ROUND(IF($E$20*$C32<$D32,$D32,IF($E$20*$C32>$E32,$E32,$E$20*$C32))+$E$20,2)","v":2008.89},0.14213509656658463,null,null,{"$f":"$E$20","v":1758.89},{"$f":"ROUND(IF($E$20*$C32<$D32,$D32,IF($E$20*$C32>$E32,$E32,$E$20*$C32))+$E$20,2)","v":2008.89}]
[null,"2023-08-01",0.08,250,650,null,null,{"$f":"$E$20","v":1758.89},{"$f":"ROUND(IF($E$20*$C33<$D33,$D33,IF($E$20*$C33>$E33,$E33,$E$20*$C33))+$E$20,2)","v":2008.89},0.14213509656658463,null,null,{"$f":"$E$20","v":1758.89},{"$f":"ROUND(IF($E$20*$C33<$D33,$D33,IF($E$20*$C33>$E33,$E33,$E$20*$C33))+$E$20,2)","v":2008.89}]
[null,"2023-09-01",0.08,250,650,null,null,{"$f":"$E$20","v":1758.89},{"$f":"ROUND(IF($E$20*$C34<$D34,$D34,IF($E$20*$C34>$E34,$E34,$E$20*$C34))+$E$20,2)","v":2008.89},0.14213509656658463,null,"mit SZ",{"$f":"$E$20*1.5","v":2638.335},{"$f":"ROUND((IF($E$20*$C34<$D34,$D34,IF($E$20*$C34>$E34,$E34,$E$20*$C34))+$E$20)*1.5,2)","v":3013.34}]
[null,"2023-10-01",0.08,250,650,null,null,{"$f":"$E$20","v":1758.89},{"$f":"ROUND(IF($E$20*$C35<$D35,$D35,IF($E$20*$C35>$E35,$E35,$E$20*$C35))+$E$20,2)","v":2008.89},0.14213509656658463,null,null,{"$f":"$E$20","v":1758.89},{"$f":"ROUND(IF($E$20*$C35<$D35,$D35,IF($E$20*$C35>$E35,$E35,$E$20*$C35))+$E$20,2)","v":2008.89}]
[null,"2023-11-01",0.08,290,650,null,"mit SZ",{"$f":"$E$20*2","v":3517.78},{"$f":"ROUND((IF($E$20*$C36<$D36,$D36,IF($E$20*$C36>$E36,$E36,$E$20*$C36))+$E$20)*2,2)","v":4097.78},0.16487671201723808,null,null,{"$f":"$E$20","v":1758.89},{"$f":"ROUND(IF($E$20*$C36<$D36,$D36,IF($E$20*$C36>$E36,$E36,$E$20*$C36))+$E$20,2)","v":2048.89}]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(H25:H36)","v":24624.46},{"$f":"SUM(I25:I36)","v":27884.46},null,null,null,{"$f":"SUM(M25:M36)","v":24624.459999999995},{"$f":"SUM(N25:N36)","v":27824.48}]
[null,null,null,null,null,null,"Erhöhung in Euro",null,{"$f":"I38-H38","v":3260},null,null,null,null,{"$f":"N38-M38","v":3200.0200000000041}]
[null,null,null,null,null,null,"Durchschnittl. Erhöhung",null,{"$f":"I38/H38-1","v":0.13238868994487585},null,null,null,null,{"$f":"N38/M38-1","v":0.12995290049000086}]
[]
[null,null,"Abschluss",null,null,null,null,"DBO u. KV-EU",null,null,null,null,"AVB",null,null,null,"Erhöhungswert zu BASIS 11/22"]
[null,null,"%","min","max",null,null,"Basis 12/23","neu",null,null,null,"Basis 12/23","neu",null,null,"DBO","%","AVB","%"]
[null,"2023-12-01",{"$f":"B11","v":8.3000000000000004E-2},190,null,null,null,{"$f":"I36/2","v":2048.89},{"$f":"IF(ROUND(H44*C44,2)<190,H44+190,ROUND(H44+H44*C44,2))","v":2238.89},{"$f":"I44/H44-1","v":9.2733138431053019E-2},null,"mit SZ",{"$f":"N36*1.5","v":3073.335},{"$f":"I44*1.5","v":3358.335},null,null,{"$f":"I44-H25","v":479.99999999999977},{"$f":"Q44/H25","v":0.27289938540784231},{"$f":"N44-M25","v":720},{"$f":"S44/M25","v":0.27289938540784242}]
[null,"2024-01-01",{"$f":"C44","v":8.3000000000000004E-2},{"$f":"D44","v":190},null,{"$f":"I45-H45","v":190},null,{"$f":"H44","v":2048.89},{"$f":"I44","v":2238.89},{"$f":"I45/H45-1","v":9.2733138431053019E-2},null,null,{"$f":"M44/1.5","v":2048.89},{"$f":"N44/1.5","v":2238.89},null,null,{"$f":"I45-H26","v":479.99999999999977},{"$f":"Q45/H26","v":0.27289938540784231},479.99999999999977,{"$f":"S45/M26","v":0.27289938540784231}]
[null,"2024-02-01",{"$f":"C45","v":8.3000000000000004E-2},190,null,null,null,{"$f":"H45","v":2048.89},{"$f":"I45","v":2238.89},9.2733138431053019E-2,null,null,{"$f":"M45","v":2048.89},{"$f":"N45","v":2238.89},null,null,479.99999999999977,0.27289938540784231,479.99999999999977,0.27289938540784231]
[null,"2024-03-01",8.3000000000000004E-2,{"$f":"D46","v":190},null,null,null,2048.89,{"$f":"I46","v":2238.89},9.2733138431053019E-2,null,"mit SZ",{"$f":"M46*1.5","v":3073.335},{"$f":"N46*1.5","v":3358.335},null,null,479.99999999999977,0.27289938540784231,720,0.27289938540784242]
[null,"2024-04-01",8.3000000000000004E-2,190,null,null,null,2048.89,{"$f":"I47","v":2238.89},9.2733138431053019E-2,null,null,{"$f":"M47/1.5","v":2048.89},{"$f":"N47/1.5","v":2238.89},null,null,479.99999999999977,0.27289938540784231,479.99999999999977,0.27289938540784231]
[null,"2024-05-01",8.3000000000000004E-2,190,null,null,null,2048.89,{"$f":"I48","v":2238.89},9.2733138431053019E-2,null,null,{"$f":"M48","v":2048.89},{"$f":"N48","v":2238.89},null,null,479.99999999999977,0.27289938540784231,479.99999999999977,0.27289938540784231]
[null,"2024-06-01",8.3000000000000004E-2,190,null,null,"mit SZ",{"$f":"H49*2","v":4097.78},{"$f":"I49*2","v":4477.78},9.2733138431053019E-2,null,"mit SZ",{"$f":"M49*1.5","v":3073.335},{"$f":"N49*1.5","v":3358.335},null,null,959.99999999999955,0.27289938540784231,720,0.27289938540784242]
[null,"2024-07-01",8.3000000000000004E-2,190,null,null,null,{"$f":"H50/2","v":2048.89},{"$f":"I50/2","v":2238.89},9.2733138431053019E-2,null,null,{"$f":"M50/1.5","v":2048.89},{"$f":"N50/1.5","v":2238.89},null,null,479.99999999999977,0.27289938540784231,479.99999999999977,0.27289938540784231]
[null,"2024-08-01",8.3000000000000004E-2,190,null,null,null,2048.89,{"$f":"I51","v":2238.89},9.2733138431053019E-2,null,null,{"$f":"M51","v":2048.89},{"$f":"N51","v":2238.89},null,null,479.99999999999977,0.27289938540784231,479.99999999999977,0.27289938540784231]
[null,"2024-09-01",8.3000000000000004E-2,190,null,null,null,2048.89,{"$f":"I52","v":2238.89},9.2733138431053019E-2,null,"mit SZ",{"$f":"M52*1.5","v":3073.335},{"$f":"N52*1.5","v":3358.335},null,null,479.99999999999977,0.27289938540784231,720,0.27289938540784242]
[null,"2024-10-01",8.3000000000000004E-2,190,null,null,null,2048.89,2238.89,9.2733138431053019E-2,null,null,{"$f":"M53/1.5","v":2048.89},{"$f":"N53/1.5","v":2238.89},null,null,479.99999999999977,0.27289938540784231,479.99999999999977,0.27289938540784231]
[null,"2024-11-01",8.3000000000000004E-2,190,null,null,"mit SZ",{"$f":"H54*2","v":4097.78},{"$f":"I54*2","v":4477.78},9.2733138431053019E-2,null,null,{"$f":"M54","v":2048.89},{"$f":"N54","v":2238.89},null,null,{"$f":"I55-H36","v":959.99999999999955},0.27289938540784231,479.99999999999977,0.27289938540784231]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(H44:H55)","v":28684.459999999995},{"$f":"SUM(I44:I55)","v":31344.459999999995},null,null,null,{"$f":"SUM(M44:M55)","v":28684.459999999995},{"$f":"SUM(N44:N55)","v":31344.459999999995},null,null,{"$f":"SUM(Q44:Q55)","v":6719.9999999999982},null,{"$f":"SUM(S44:S55)","v":6719.9999999999991}]
[null,null,null,null,null,null,"Erhöhung in Euro",null,{"$f":"I57-H57","v":2660},null,null,null,null,{"$f":"N57-M57","v":2660}]
[null,null,null,null,null,null,"Durchschnittl. Erhöhung",null,{"$f":"I57/H57-1","v":9.2733138431053019E-2},null,null,null,null,{"$f":"N57/M57-1","v":9.2733138431053019E-2}]
[]
[null,null,null,null,null,null,"SUMME 2 Jahre",null,{"$f":"I58+I39","v":5920},null,null,null,null,{"$f":"N58+N39","v":5860.0200000000041}]
[null,null,null,null,null,null,"ÖBB Teuerungsausgleich",null,1800,null,null,null,null,1800]
[null,null,null,null,null,null,"GESAMT",null,{"$f":"I61+I62","v":7720},null,null,null,null,{"$f":"N61+N62","v":7660.0200000000041}]

{"sheet":"Aufstellung nach Monaten","index":1,"n_rows":29,"n_cols":22,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Abschluss",null,null,null,null,"DBO u. KV-EU",null,null,null,null,null,null,null,null,"AVB"]
[null,"%","min","max",null,null,null,"Basis 11/22",null,"neu",null,"Diferenz","Prozent",null,null,null,"Basis 11/22",null,"neu",null,"Diferenz","Prozent"]
["2022-12-01",0.08,210,650,null,"2022-12-01",null,{"$f":"'kv2023'!E3:F3","v":1758.89},0,{"$f":"'kv2023'!E4:F4","v":1968.89},0,{"$f":"J5-H5","v":210},{"$f":"J5/H5-1","v":0.11939348111593096},null,"2022-12-01","mit SZ",{"$f":"'kv2023'!E3:F3*1.5","v":2638.335},0,{"$f":"'kv2023'!E4:F4*1.5","v":2953.335},0,{"$f":"S5-Q5","v":315},{"$f":"S5/Q5-1","v":0.11939348111593118}]
["2023-01-01",0.08,210,650,null,"2023-01-01",null,{"$f":"$H$5","v":1758.89},null,{"$f":"J5","v":1968.89},null,{"$f":"J6-H6","v":210},{"$f":"J6/H6-1","v":0.11939348111593096},null,"2023-01-01",null,{"$f":"Q5/1.5","v":1758.89},null,{"$f":"S5/1.5","v":1968.89},null,{"$f":"S6-Q6","v":210},{"$f":"S6/Q6-1","v":0.11939348111593096}]
["2023-02-01",0.08,210,650,null,"2023-02-01",null,{"$f":"$H$5","v":1758.89},null,{"$f":"J6","v":1968.89},null,210,0.11939348111593096,null,"2023-02-01",null,{"$f":"Q5/1.5","v":1758.89},null,{"$f":"S6","v":1968.89},null,210,0.11939348111593096]
["2023-03-01",0.08,210,650,null,"2023-03-01",null,1758.89,null,1968.89,null,210,0.11939348111593096,null,"2023-03-01","mit SZ",{"$f":"Q5","v":2638.335},null,{"$f":"S7*1.5","v":2953.335},null,315,0.11939348111593118]
["2023-04-01",0.08,210,650,null,"2023-04-01",null,1758.89,null,1968.89,null,210,0.11939348111593096,null,"2023-04-01",null,{"$f":"Q6","v":1758.89},null,{"$f":"S8/1.5","v":1968.89},null,210,0.11939348111593096]
["2023-05-01",0.08,210,650,null,"2023-05-01",null,1758.89,null,1968.89,null,210,0.11939348111593096,null,"2023-05-01",null,{"$f":"Q8/1.5","v":1758.89},null,{"$f":"S9","v":1968.89},null,210,0.11939348111593096]
["2023-06-01",0.08,210,650,null,"2023-06-01","mit SZ",{"$f":"$H$5*2","v":3517.78},null,{"$f":"J10*2","v":3937.78},null,420,0.11939348111593096,null,"2023-06-01","mit SZ",{"$f":"Q8","v":2638.335},null,{"$f":"S10*1.5","v":2953.335},null,315,0.11939348111593118]
["2023-07-01",0.08,250,650,null,"2023-07-01",null,1758.89,null,{"$f":"'kv2023'!E5:F5","v":2008.89},0,250,0.14213509656658463,null,"2023-07-01",null,{"$f":"Q9","v":1758.89},null,{"$f":"'kv2023'!E5:F5","v":2008.89},0,250,0.14213509656658463]
["2023-08-01",0.08,250,650,null,"2023-08-01",null,1758.89,null,{"$f":"J12","v":2008.89},null,250,0.14213509656658463,null,"2023-08-01",null,{"$f":"Q11/1.5","v":1758.89},null,{"$f":"S12","v":2008.89},null,250,0.14213509656658463]
["2023-09-01",0.08,250,650,null,"2023-09-01",null,1758.89,null,{"$f":"J13","v":2008.89},null,250,0.14213509656658463,null,"2023-09-01","mit SZ",{"$f":"Q11","v":2638.335},null,{"$f":"S13*1.5","v":3013.335},null,375,0.14213509656658463]
["2023-10-01",0.08,250,650,null,"2023-10-01",null,1758.89,null,{"$f":"J14","v":2008.89},null,250,0.14213509656658463,null,"2023-10-01",null,{"$f":"Q12","v":1758.89},null,{"$f":"S14/1.5","v":2008.89},null,250,0.14213509656658463]
["2023-11-01",0.08,290,650,null,"2023-11-01","mit SZ",{"$f":"$H$5*2","v":3517.78},null,{"$f":"'kv2023'!E6:F6*2","v":4097.78},0,579.99999999999955,0.16487671201723808,null,"2023-11-01",null,{"$f":"Q14/1.5","v":1758.89},null,{"$f":"'kv2023'!E6:F6","v":2048.89},0,289.99999999999977,0.16487671201723808]
["2023-12-01",{"$f":"'kv2023'!C44","v":8.3000000000000004E-2},480,null,null,"2023-12-01",null,1758.89,null,{"$f":"'kv2023'!E7:F7","v":2238.89},0,479.99999999999977,0.27289938540784231,null,"2023-12-01","mit SZ",{"$f":"Q14","v":2638.335},null,{"$f":"'kv2023'!E7:F7*1.5","v":3358.335},0,720,0.27289938540784253]
["2024-01-01",{"$f":"B17","v":8.3000000000000004E-2},480,null,null,"2024-01-01",null,1758.89,null,{"$f":"J17","v":2238.89},null,479.99999999999977,0.27289938540784231,null,"2024-01-01",null,{"$f":"Q15","v":1758.89},null,{"$f":"S17/1.5","v":2238.89},null,479.99999999999977,0.27289938540784231]
["2024-02-01",{"$f":"B18","v":8.3000000000000004E-2},480,null,null,"2024-02-01",null,1758.89,null,{"$f":"J18","v":2238.89},null,479.99999999999977,0.27289938540784231,null,"2024-02-01",null,{"$f":"Q17/1.5","v":1758.89},null,{"$f":"S18","v":2238.89},null,479.99999999999977,0.27289938540784231]
["2024-03-01",{"$f":"B19","v":8.3000000000000004E-2},480,null,null,"2024-03-01",null,1758.89,null,{"$f":"J19","v":2238.89},null,479.99999999999977,0.27289938540784231,null,"2024-03-01","mit SZ",{"$f":"Q17","v":2638.335},null,{"$f":"S19*1.5","v":3358.335},null,720,0.27289938540784253]
["2024-04-01",{"$f":"B20","v":8.3000000000000004E-2},480,null,null,"2024-04-01",null,1758.89,null,{"$f":"J20","v":2238.89},null,479.99999999999977,0.27289938540784231,null,"2024-04-01",null,{"$f":"Q18","v":1758.89},null,{"$f":"S20/1.5","v":2238.89},null,479.99999999999977,0.27289938540784231]
["2024-05-01",{"$f":"B21","v":8.3000000000000004E-2},480,null,null,"2024-05-01",null,1758.89,null,2238.89,null,479.99999999999977,0.27289938540784231,null,"2024-05-01",null,{"$f":"Q20/1.5","v":1758.89},null,{"$f":"S21","v":2238.89},null,479.99999999999977,0.27289938540784231]
["2024-06-01",8.3000000000000004E-2,480,null,null,"2024-06-01","mit SZ",{"$f":"$H$5*2","v":3517.78},null,{"$f":"J22*2","v":4477.78},null,959.99999999999955,0.27289938540784231,null,"2024-06-01","mit SZ",{"$f":"Q20","v":2638.335},null,{"$f":"S22*1.5","v":3358.335},null,720,0.27289938540784253]
["2024-07-01",8.3000000000000004E-2,480,null,null,"2024-07-01",null,1758.89,null,{"$f":"J23/2","v":2238.89},null,479.99999999999977,0.27289938540784231,null,"2024-07-01",null,{"$f":"Q21","v":1758.89},null,{"$f":"S23/1.5","v":2238.89},null,479.99999999999977,0.27289938540784231]
["2024-08-01",8.3000000000000004E-2,480,null,null,"2024-08-01",null,1758.89,null,{"$f":"J24","v":2238.89},null,479.99999999999977,0.27289938540784231,null,"2024-08-01",null,{"$f":"Q23/1.5","v":1758.89},null,{"$f":"S24","v":2238.89},null,479.99999999999977,0.27289938540784231]
["2024-09-01",8.3000000000000004E-2,480,null,null,"2024-09-01",null,1758.89,null,{"$f":"J25","v":2238.89},null,479.99999999999977,0.27289938540784231,null,"2024-09-01","mit SZ",{"$f":"Q23","v":2638.335},null,{"$f":"S25*1.5","v":3358.335},null,720,0.27289938540784253]
["2024-10-01",8.3000000000000004E-2,480,null,null,"2024-10-01",null,1758.89,null,2238.89,null,479.99999999999977,0.27289938540784231,null,"2024-10-01",null,{"$f":"Q24","v":1758.89},null,{"$f":"S26/1.5","v":2238.89},null,479.99999999999977,0.27289938540784231]
["2024-11-01",8.3000000000000004E-2,480,null,null,"2024-11-01","mit SZ",{"$f":"$H$5*2","v":3517.78},null,{"$f":"J27*2","v":4477.78},null,959.99999999999955,0.27289938540784231,null,"2024-11-01",null,{"$f":"Q26/1.5","v":1758.89},null,{"$f":"S27","v":2238.89},null,479.99999999999977,0.27289938540784231]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L5:L28)","v":9979.9999999999982},null,null,null,null,null,null,null,null,{"$f":"SUM(U5:U28)","v":9920}]