{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Erläuterung","PKHR_für_Tarifpersonal","Tabelle3","PKHR_für_SHK_WHK_TUT","PKHR_für_AZA(P)","HR-DM (U3,U4,U5AUF)","HR-LM (U2,U5FOD,U7)","HR-AZA(P)","HR-SHK, WHK u.Tut","HR-EU","HR-EU_Druckversion","Tariftabellen","Nebenkosten (NK)","Std. Satz_SHK, WHK u. TUT","NK_SHK, WHK u. TUT","Berechnungsgrundlagen","LeeresArbeitsblatt","Änderungshistorie","DROP DOWN"],"not_rendered":{"charts":0,"images":14,"macros":0,"external_links":2,"defined_names":394,"comments":8,"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":"Erläuterung","index":0,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Erläuterungen zur Personalkostenhochrechnung"]

{"sheet":"PKHR_für_Tarifpersonal","index":1,"n_rows":30,"n_cols":12,"rows_kept":30,"cut":false,"hidden":false,"merged":[[20,1,20,6],[15,2,15,3],[16,2,16,3],[8,2,8,3],[9,1,10,1],[14,2,14,3],[13,2,13,3],[18,1,18,6],[19,1,19,6],[14,5,15,6],[6,2,6,3],[12,2,12,3],[11,2,11,3],[17,2,17,3],[7,2,7,3]]}
[null,null,{"$f":"IF(TODAY()>DATE(2026,1,1),\"Achtung! Der Tarifvertrag gilt nur bis zum 31.10.2025! Ggf. ist diese Version nicht mehr aktuell\",\"\")","v":""}]
[]
[null,"Personalkostenhochrechnung (PKHR) für Tarifpersonal (nicht verbeamtetes Personal)*"]
[null,"Stand: 10.12.2025 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V02)"]
[]
[null,"Bitte nur die roten Felder (PFLICHTFELDER) und die blauen Felder (KANNFELDER) ausfüllen! "]
[null,"Erstellungsdatum:",null,null,null,null,"Personenanzahl"]
[null,"Projekt: "]
[null,"Finanzierungsart (Landesmittel/ Drittmittel):","Bitte auswählen"]
[null,"Beschäftigungszeitraum (max. 6 Jahre):","von ","bis"]
[]
[null,"Entgeltgruppe: ","Bitte auswählen"]
[null,"Stufe:","Bitte auswählen"]
[null,"Nächster Stufenaufstieg1): ",{"$f":"DATE(YEAR(C11)+C13,MONTH(C11),1)","v":{"$error":"#VALUE!"}}]
[null,"Kalkulatorische Tariferhöhung2)",{"$f":"IF('HR-DM (U3,U4,U5AUF)'!$X$5=TRUE,\"Ja\",\"Nein\")","v":"Ja"},null,null,"Berechnung Stellenanteil / Arbeitszeit von Stunden in Prozent"]
[null,"Stellenanteil / Arbeitszeit in %"]
[null,"Projektanteil in %",null,null,null,"Wochenstunden ","Prozent"]
[null,"Stellenanteil /Arbeitszeit im Projekt in %:",{"$f":"C16*39/100*C17/39*100","v":0},null,null,null,{"$f":"F18*100/39/100","v":0}]
[null,"1) Stufendauer: Stufe 1 = 1 Jahr, Stufe 2 = 2 Jahre, Stufe 3 = 3 Jahre, Stufe 4 = 4 Jahre, Stufe 5 = 5 Jahre, Stufe 6 = endgültig\nDie Stufenauftstiege erfolgen immer zum 01.XX. (gelten immer für ganzen Monat), auch wenn z. B. der Stufenaufstieg  nach Einstellungsdatum  erst  zum 15.XX. erfolgen müsste! "]
[null,"2) Der derzeitige Tarifvertrag gilt bis zum 31.10.2025! Ab dem 01.11.2025 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung gerechnet.\n Vom 01.11.2025 bis 31.12.2026 mit 5 % auf den aktuellen Tarif. Vom 01.01.2027 bis 31.12.2027 mit 4 % p. a. Ab dem Jahr 2028 mit 3 % p. a. "]
[]
[null,"Jahr","Monate","Arbeitnehmerbrutto","Einmalzahlung","Jahressonderzahlung","Arbeitgeberanteil","Versorgungzuschlag","Landesunfallkasse","Gesamt","Anzahl","Gesamt"]
[null,{"$f":"IF(C9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!J20,IF(C9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!J20,\"1900\"))","v":"1900"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$G$55,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$G$55,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$G$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$G$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$I$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$I$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$J$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$J$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$K$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$K$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$L$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$L$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$M$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$M$69,\"0\"))","v":"0"},{"$f":"SUM(D23:I23)","v":0},{"$f":"IF(J23=0,0,$G$8)","v":0},{"$f":"J23*G8","v":0}]
[null,{"$f":"B23+1","v":1901},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$V$55,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$V$55,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$V$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$V$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$Y$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$Y$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$Z$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$Z$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AA$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AA$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AB$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AB$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AC$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AC$69,\"0\"))","v":"0"},{"$f":"SUM(D24:I24)","v":0},0,{"$f":"J24*K24","v":0}]
[null,{"$f":"B24+1","v":1902},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AL$55,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AL$55,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AL$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AL$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AO$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AO$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AP$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AP$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AQ$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AQ$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AR$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AR$69,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AS$69,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AS$69,\"0\"))","v":"0"},0,0,0]
[null,{"$f":"B25+1","v":1903},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$G$75,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$G$75,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$G$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$G$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$I$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$I$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$J$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$J$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$K$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$K$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$L$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$L$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$M$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$M$89,\"0\"))","v":"0"},0,0,0]
[null,{"$f":"B26+1","v":1904},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$V$75,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$V$75,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$V$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$V$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$Y$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$Y$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$Z$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$Z$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AA$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AA$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AB$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AB$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AC$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AC$89,\"0\"))","v":"0"},0,0,0]
[null,{"$f":"B27+1","v":1905},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AL$75,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AL$75,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AL$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AL$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AO$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AO$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AP$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AP$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AQ$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AQ$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AR$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AR$89,\"0\"))","v":"0"},{"$f":"IF($C$9=\"Drittmittel\",'HR-DM (U3,U4,U5AUF)'!$AS$89,IF($C$9=\"Landesmittel\",'HR-LM (U2,U5FOD,U7)'!$AS$89,\"0\"))","v":"0"},0,0,0]
[null,"Gesamt",{"$f":"SUM(C23:C28)","v":0},{"$f":"SUM(D23:D28)","v":0},{"$f":"SUM(E23:E28)","v":0},0,0,0,0,{"$f":"SUM(J23:J28)","v":0},{"$f":"G8","v":0},0]
[null,"*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können. "]

{"sheet":"Tabelle3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"PKHR_für_SHK_WHK_TUT","index":3,"n_rows":25,"n_cols":10,"rows_kept":25,"cut":false,"hidden":false,"merged":[[15,1,15,5],[14,1,14,5],[8,2,8,3],[10,5,10,7],[6,2,6,3],[7,2,7,3],[11,2,11,3],[9,1,10,1],[13,2,13,3],[12,2,12,3]]}
[]
[]
[null,"Personalkostenhochrechnung für SHK/WHK/ TutorInnen*"]
[null,{"$f":"'HR-DM (U3,U4,U5AUF)'!$B$3","v":"Stand: 10.12.2025 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V02)"}]
[]
[null,"Bitte nur die roten Felder (PFLICHTFELDER) und die blauen Felder (KANNFELDER) ausfüllen! "]
[null,"Erstellungsdatum:",null,null,null,null,null,"Personenanzahl"]
[null,"Projekt: "]
[null,"Finanzierungsart (Landesmittel/ Drittmittel):","Bitte auswählen"]
[null,"Beschäftigungszeitraum (max. 6 Jahre):","von ","bis"]
[null,null,null,null,null,"Berechnung Wochenstunden in Monatsstunden  (SHK/WHK)"]
[null,"SHK/WHK/TUT","Bitte auswählen",null,null,"Wochenstunden","Wochenfaktor","Monatsstunden"]
[null,"Kalkulatorische Tariferhöhung1)",{"$f":"IF('HR-SHK, WHK u.Tut'!$N$6=TRUE,\"Ja\",\"Nein\")","v":"Ja"},null,null,null,4.3479999999999999,{"$f":"F13*G13","v":0}]
[null,{"$f":"'HR-SHK, WHK u.Tut'!P5","v":"Std. pro Monat"},null,null,null,"Zeitberechnungen bei der Lohnabrechnung (lohn-info.de)"]
[null,"1) Ab dem 01.04.2026 wird mit einer jährlichen kalkualtorischen Tariferhöhung gerechnet. \nVom  01.04.2026 bis 31.03.2027 mit  5 % auf das jeweilige Vorjahr.  Ab 01.04.2027 bis 31.03.2028  mit 4 % p. a. Ab 01.04.2028 mit 3 % p. a."]
[]
[null,"Jahr","Monate","Std/ SWS","Arbeitnehmerbrutto","Arbeitgeberanteil","Landesunfallkasse","Gesamt","Anzahl","Gesamt"]
[null,{"$f":"'HR-SHK, WHK u.Tut'!G11","v":1900},{"$f":"'HR-SHK, WHK u.Tut'!F38","v":{"$error":"#NUM!"}},{"$f":"IFERROR(AVERAGE('HR-SHK, WHK u.Tut'!G19:J19),0)","v":0},{"$f":"'HR-SHK, WHK u.Tut'!F52","v":{"$error":"#N/A"}},{"$f":"'HR-SHK, WHK u.Tut'!G52","v":{"$error":"#N/A"}},{"$f":"'HR-SHK, WHK u.Tut'!H52","v":{"$error":"#N/A"}},{"$f":"SUM(E18:G18)","v":{"$error":"#N/A"}},{"$f":"IF(H18=0,0,$H$8)","v":{"$error":"#N/A"}},{"$f":"H18*I18","v":{"$error":"#N/A"}}]
[null,{"$f":"B18+1","v":1901},{"$f":"'HR-SHK, WHK u.Tut'!P38","v":0},{"$f":"IFERROR(AVERAGE('HR-SHK, WHK u.Tut'!K19:Q19),0)","v":0},{"$f":"'HR-SHK, WHK u.Tut'!P52","v":0},{"$f":"'HR-SHK, WHK u.Tut'!R52","v":0},{"$f":"'HR-SHK, WHK u.Tut'!S52","v":0},0,{"$f":"IF(H19=0,0,$I$18)","v":0},{"$f":"H19*I19","v":0}]
[null,{"$f":"B19+1","v":1902},{"$f":"'HR-SHK, WHK u.Tut'!AA38","v":0},{"$f":"IFERROR(AVERAGE('HR-SHK, WHK u.Tut'!R19:U19),0)","v":0},{"$f":"'HR-SHK, WHK u.Tut'!AA52","v":0},{"$f":"'HR-SHK, WHK u.Tut'!AC52","v":0},{"$f":"'HR-SHK, WHK u.Tut'!AD52","v":0},0,{"$f":"IF(H20=0,0,$I$18)","v":0},0]
[null,{"$f":"B20+1","v":1903},{"$f":"'HR-SHK, WHK u.Tut'!F56","v":0},{"$f":"IFERROR(AVERAGE('HR-SHK, WHK u.Tut'!G30:J30),0)","v":0},{"$f":"'HR-SHK, WHK u.Tut'!F70","v":0},{"$f":"'HR-SHK, WHK u.Tut'!G70","v":0},{"$f":"'HR-SHK, WHK u.Tut'!H70","v":0},0,0,0]
[null,{"$f":"B21+1","v":1904},{"$f":"'HR-SHK, WHK u.Tut'!P56","v":0},{"$f":"IFERROR(AVERAGE('HR-SHK, WHK u.Tut'!K30:Q30),0)","v":0},{"$f":"'HR-SHK, WHK u.Tut'!P70","v":0},{"$f":"'HR-SHK, WHK u.Tut'!R70","v":0},{"$f":"'HR-SHK, WHK u.Tut'!S70","v":0},0,0,0]
[null,{"$f":"B22+1","v":1905},{"$f":"'HR-SHK, WHK u.Tut'!AA56","v":0},{"$f":"IFERROR(AVERAGE('HR-SHK, WHK u.Tut'!R30:U30),0)","v":0},{"$f":"'HR-SHK, WHK u.Tut'!AA70","v":0},{"$f":"'HR-SHK, WHK u.Tut'!AC70","v":0},{"$f":"'HR-SHK, WHK u.Tut'!AD70","v":0},0,0,0]
[null,"Gesamt",{"$f":"SUM(C18:C23)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(E18:E23)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"I18","v":{"$error":"#N/A"}},{"$f":"SUM(J18:J23)","v":{"$error":"#N/A"}}]
[null,"*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können."]

{"sheet":"PKHR_für_AZA(P)","index":4,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[14,1,14,6],[13,2,13,3],[7,1,8,1],[5,2,5,3],[6,2,6,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3]]}
[]
[]
[null,"Personalkostenhochrechnung (PKHR) für AZA(P) Anträge (z. B. BMBF-Projekte)*"]
[null,{"$f":"'HR-DM (U3,U4,U5AUF)'!$B$3","v":"Stand: 10.12.2025 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V02)"}]
[]
[null,"Erstellungsdatum:",{"$f":"IF(ISBLANK(PKHR_für_Tarifpersonal!$C$7)=TRUE,\"\",PKHR_für_Tarifpersonal!$C$7)","v":""},null,null,null,"Personenanzahl"]
[null,"Projekt: ",{"$f":"IF(ISBLANK(PKHR_für_Tarifpersonal!$C$8)=TRUE,\"\",PKHR_für_Tarifpersonal!$C$8)","v":""},null,null,null,{"$f":"PKHR_für_Tarifpersonal!G8","v":0}]
[null,"Beschäftigungszeitraum:","von","bis"]
[null,null,{"$f":"IF(ISBLANK('HR-AZA(P)'!M6)=TRUE,\"-\",'HR-AZA(P)'!M6)","v":"00:00:00"},{"$f":"IF(ISBLANK('HR-AZA(P)'!N6)=TRUE,\"-\",'HR-AZA(P)'!N6)","v":"00:00:00"}]
[null,"Entgeltgruppe: ",{"$f":"'HR-AZA(P)'!P6","v":"Bitte auswählen"}]
[null,"Stufe:",{"$f":"'HR-AZA(P)'!Q6","v":"Bitte auswählen"}]
[null,"Nächster Stufenaufstieg: ",{"$f":"IF(ISBLANK('HR-AZA(P)'!O6)=TRUE,\"-\",'HR-AZA(P)'!V6)","v":{"$error":"#VALUE!"}}]
[null,"Kalkulatorische Tariferhöhung1)",{"$f":"IF('HR-AZA(P)'!$X$5=TRUE,\"Ja\",\"Nein\")","v":"Ja"}]
[null,"Stellenanteil in %:",{"$f":"'HR-AZA(P)'!O6","v":0}]
[null,"1) Der derzeitige Tarifvertrag gilt bis zum 31.10.2025! Ab dem 01.11.2025 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung gerechnet. \nVom 01.11.2025 bis 31.12.2026 mit 5 % auf den aktuellen Tarif. Vom 01.01.2027 bis 31.12.2027 mit 4 % p. a. Ab dem Jahr 2028 mit 3 % p. a. "]
[]
[]
[null,"Jahr","Monate","Monatssatz","monatl.\nZuschläge","Monatssätze  gesamt","Zuschläge\n(JSZ) gesamt","gesamt","Anzahl","Gesamt"]
[null,{"$f":"'HR-AZA(P)'!P104","v":1900},{"$f":"'HR-AZA(P)'!Q104","v":{"$error":"#NUM!"}},{"$f":"'HR-AZA(P)'!V104","v":0},{"$f":"'HR-AZA(P)'!Z104","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!W104","v":{"$error":"#NUM!"}},{"$f":"'HR-AZA(P)'!AA104","v":{"$error":"#NUM!"}},{"$f":"'HR-AZA(P)'!AB104","v":{"$error":"#NUM!"}},{"$f":"IF(H19=0,0,$G$7)","v":{"$error":"#NUM!"}},{"$f":"H19*I19","v":{"$error":"#NUM!"}}]
[null,{"$f":"'HR-AZA(P)'!P105","v":1901},{"$f":"'HR-AZA(P)'!Q105","v":0},{"$f":"'HR-AZA(P)'!V105","v":0},{"$f":"'HR-AZA(P)'!Z105","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!W105","v":0},{"$f":"'HR-AZA(P)'!AA105","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!AB105","v":{"$error":"#N/A"}},{"$f":"IF(H20=0,0,$I$19)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,{"$f":"'HR-AZA(P)'!P106","v":1902},{"$f":"'HR-AZA(P)'!Q106","v":0},{"$f":"'HR-AZA(P)'!V106","v":0},{"$f":"'HR-AZA(P)'!Z106","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!W106","v":0},{"$f":"'HR-AZA(P)'!AA106","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!AB106","v":{"$error":"#N/A"}},{"$f":"IF(H21=0,0,$I$19)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,{"$f":"'HR-AZA(P)'!P107","v":1903},{"$f":"'HR-AZA(P)'!Q107","v":0},{"$f":"'HR-AZA(P)'!V107","v":0},{"$f":"'HR-AZA(P)'!Z107","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!W107","v":0},{"$f":"'HR-AZA(P)'!AA107","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!AB107","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"'HR-AZA(P)'!P108","v":1904},{"$f":"'HR-AZA(P)'!Q108","v":0},{"$f":"'HR-AZA(P)'!V108","v":0},{"$f":"'HR-AZA(P)'!Z108","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!W108","v":0},{"$f":"'HR-AZA(P)'!AA108","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!AB108","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"'HR-AZA(P)'!P109","v":1905},{"$f":"'HR-AZA(P)'!Q109","v":0},{"$f":"'HR-AZA(P)'!V109","v":0},{"$f":"'HR-AZA(P)'!Z109","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!W109","v":0},{"$f":"'HR-AZA(P)'!AA109","v":{"$error":"#N/A"}},{"$f":"'HR-AZA(P)'!AB109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Gesamt",{"$f":"SUM(C19:C24)","v":{"$error":"#NUM!"}},null,null,{"$f":"SUM(F19:F24)","v":{"$error":"#NUM!"}},{"$f":"SUM(G19:G24)","v":{"$error":"#NUM!"}},{"$f":"SUM(H19:H24)","v":{"$error":"#NUM!"}},{"$f":"I19","v":{"$error":"#NUM!"}},{"$f":"SUM(J19:J24)","v":{"$error":"#NUM!"}}]
[]
[null,"*Alle Angaben ohne Gewähr!"]

{"sheet":"HR-DM (U3,U4,U5AUF)","index":5,"n_rows":105,"n_cols":46,"rows_kept":105,"cut":false,"hidden":true,"merged":[[44,13,44,14],[44,15,44,16],[44,21,44,22],[54,21,54,22],[4,30,4,32],[5,30,5,32],[95,1,95,11],[79,15,79,16],[83,15,83,16],[82,15,82,16],[81,15,81,16],[80,15,80,16],[86,15,86,16],[60,15,60,16],[61,15,61,16],[63,15,63,16],[78,15,78,16],[23,9,23,10],[23,11,23,12],[24,9,24,10],[24,11,24,12],[24,13,24,14],[77,15,77,16],[77,21,77,22],[65,15,65,16],[66,15,66,16],[67,15,67,16],[68,15,68,16],[71,15,71,16],[71,21,71,22],[69,21,69,22],[75,15,75,16],[75,21,75,22],[95,25,95,28],[95,15,95,22],[79,37,79,38],[80,37,80,38],[80,21,80,22],[60,21,60,22],[61,21,61,22],[62,21,62,22],[63,21,63,22],[64,21,64,22],[76,37,76,38],[85,37,85,38],[86,31,86,32],[81,21,81,22],[82,21,82,22],[83,21,83,22],[84,21,84,22],[85,21,85,22],[86,21,86,22],[79,21,79,22],[84,15,84,16],[85,15,85,16],[87,31,87,32],[85,31,85,32],[80,31,80,32],[67,37,67,38],[68,37,68,38],[69,37,69,38],[75,37,75,38],[74,37,74,38],[71,37,71,38],[86,37,86,38],[81,31,81,32],[81,37,81,38],[82,31,82,32],[82,37,82,38],[83,31,83,32],[83,37,83,38],[84,31,84,32],[84,37,84,38],[77,37,77,38],[78,31,78,32],[78,37,78,38],[79,31,79,32],[67,31,67,32],[71,31,71,32],[68,31,68,32],[30,25,30,26],[31,9,31,10],[55,37,55,38],[56,37,56,38],[57,37,57,38],[58,37,58,38],[59,37,59,38],[37,31,37,32],[31,29,31,30],[31,31,31,32],[33,27,33,32],[42,27,42,32],[44,27,44,28],[41,27,41,28],[40,27,40,28],[39,27,39,28],[56,31,56,32],[55,31,55,32],[54,31,54,32],[37,27,37,28],[39,31,39,32],[38,29,38,30],[40,29,40,30],[37,29,37,30],[31,11,31,12],[39,25,39,26],[60,37,60,38],[61,37,61,38],[62,37,62,38],[63,37,63,38],[64,37,64,38],[37,9,37,10],[26,9,26,10],[26,11,26,12],[26,13,26,14],[30,21,30,22],[30,15,30,16],[30,13,30,14],[39,9,39,10],[37,11,37,12],[37,13,37,14],[29,31,29,32],[28,27,28,32],[27,31,27,32],[26,31,26,32],[43,31,43,32],[41,31,41,32],[40,31,40,32],[27,13,27,14],[25,15,25,16],[25,25,25,26],[29,25,29,26],[26,25,26,26],[27,9,27,10],[27,21,27,22],[65,37,65,38],[66,37,66,38],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,21,43,22],[39,29,39,30],[38,27,38,28],[38,31,38,32],[66,31,66,32],[65,31,65,32],[64,31,64,32],[63,31,63,32],[62,31,62,32],[61,31,61,32],[60,31,60,32],[59,31,59,32],[43,9,43,10],[38,9,38,10],[38,11,38,12],[38,13,38,14],[40,15,40,16],[40,21,40,22],[41,21,41,22],[41,25,41,26],[39,15,39,16],[39,21,39,22],[38,25,38,26],[38,15,38,16],[38,21,38,22],[42,9,42,14],[42,15,42,26],[39,11,39,12],[39,13,39,14],[40,11,40,12],[40,13,40,14],[41,9,41,10],[41,11,41,12],[40,9,40,10],[41,15,41,16],[31,13,31,14],[31,15,31,16],[31,21,31,22],[25,21,25,22],[27,15,27,16],[41,13,41,14],[37,15,37,16],[37,21,37,22],[28,15,28,26],[37,25,37,26],[31,25,31,26],[26,15,26,16],[26,21,26,22],[33,9,33,14],[33,15,33,26],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,21,29,22],[30,9,30,10],[30,11,30,12],[28,9,28,14],[27,11,27,12],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[44,9,44,10],[44,11,44,12],[91,37,91,38],[44,29,44,30],[44,31,44,32],[64,15,64,16],[44,25,44,26],[45,31,45,32],[87,37,87,38],[88,31,88,32],[88,37,88,38],[89,37,89,38],[89,21,89,22],[88,21,88,22],[87,15,87,16],[88,15,88,16],[87,21,87,22],[78,21,78,22],[74,15,74,16],[74,21,74,22],[62,15,62,16],[54,37,54,38],[58,31,58,32],[57,31,57,32],[43,25,43,26],[57,15,57,16],[58,15,58,16],[59,15,59,16],[55,21,55,22],[56,21,56,22],[43,27,43,28],[43,29,43,30],[45,27,45,28],[54,15,54,16],[45,21,45,22],[45,25,45,26],[57,21,57,22],[41,29,41,30],[31,27,31,28],[19,27,19,32],[23,27,23,28],[91,15,91,16],[91,21,91,22],[91,31,91,32],[27,25,27,26],[40,25,40,26],[76,15,76,16],[76,21,76,22],[65,21,65,22],[66,21,66,22],[67,21,67,22],[68,21,68,22],[58,21,58,22],[59,21,59,22],[55,15,55,16],[56,15,56,16],[77,31,77,32],[76,31,76,32],[45,29,45,30],[75,31,75,32],[74,31,74,32],[30,29,30,30],[25,31,25,32],[26,29,26,30],[26,27,26,28],[29,29,29,30],[29,27,29,28],[27,29,27,30],[27,27,27,28],[30,27,30,28],[30,31,30,32],[4,8,4,10],[5,8,5,10],[23,29,23,30],[23,31,23,32],[24,27,24,28],[24,29,24,30],[24,31,24,32],[25,27,25,28],[25,29,25,30],[19,9,19,14],[19,15,19,26],[23,13,23,14],[23,15,23,16],[23,21,23,22],[24,21,24,22],[23,25,23,26],[24,25,24,26],[25,9,25,10],[25,11,25,12],[25,13,25,14],[24,15,24,16]]}
[]
[null,"Hochrechnung*"]
[null,{"$f":"PKHR_für_Tarifpersonal!B4","v":"Stand: 10.12.2025 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V02)"}]
[null,"Bitte nur die roten Felder (PFLICHTFELDER) und die blauen Felder ausfüllen! Die gelben Felder können im Nachhinein für Korrekturen überschrieben werden."]
[null,"Erstellungsdatum",null,null,null,null,"PSP-Element",null,"Projektbezeichnung",null,null,"Name/Pers.Nr","Beginn","Ende","Wochenstunden im Projekt in %","Entgeltgruppe (Drop Down)","Stufe\n(DropDown)",null,null,null,null,"Stufenwechsel \nab4)","Finanzierungs-anteil für LUK",true,null,null,null,null,null,null,"Bermerkung "]
[null,{"$f":"PKHR_für_Tarifpersonal!$C$7","v":"00:00:00"},null,null,null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$8","v":0},null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$11","v":"00:00:00"},{"$f":"PKHR_für_Tarifpersonal!$D$11","v":"00:00:00"},{"$f":"O8*J30/100*O10/J30*100","v":0},{"$f":"PKHR_für_Tarifpersonal!$C$12","v":"Bitte auswählen"},{"$f":"PKHR_für_Tarifpersonal!$C$13","v":"Bitte auswählen"},null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$14","v":{"$error":"#VALUE!"}},{"$f":"IF(O10=0,1,O10)","v":1},true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stellenanteil in %",null,null,null,null,null,null,null,"Wochenstunden  Gesamt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$16","v":0},null,null,null,null,null,null,null,{"$f":"IF(O8=0,J30,O8*J30/100*100)","v":39},false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projektanteil in %",null,null,null,null,null,null,null,"Wochenstunden im Projekt",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$17","v":0},null,null,null,null,null,null,null,{"$f":"IF(O10=0,O6*W8,W8*O10)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($Q$6+R12>6,\"\",$Q$6+R12)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))>$N$6,\"01.01.1900\",IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))),\"01.01.1900\")","v":"01.01.1900"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF($Q$6+R13>6,\"\",$Q$6+R13)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12)))>N$6,\"01.01.1900\",IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF($Q$6+R14>6,\"\",$Q$6+R14)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13)))>N$6,\"01.01.1900\",IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF($Q$6+R15>6,\"\",$Q$6+R15)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14)))>N$6,\"01.01.1900\",IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF($Q$6+R16>6,\"\",$Q$6+R16)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15)))>N$6,\"01.01.1900\",IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15))))","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"YEAR(M6)","v":1900},null,null,null,null,null,{"$f":"J20+1","v":1901},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P20+1","v":1902}]
[null,null,null,null,null,null,null,null,null,"von","bis","von","bis","von","bis","von","bis",null,null,null,null,"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))","v":"00:00:00"},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))=\"\",\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J20=YEAR($N$6),$V$6>$N$6),$N$6,IF(J20=YEAR($V$6),$V$6-1,IF(J20=YEAR($T$12),$T$12-1,IF(J20=YEAR($T$13),$T$13-1,IF(J20=YEAR($T$14),$T$14-1,IF(J20=YEAR($T$15),$T$15-1,IF(J20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(N6<V6,YEAR(N6)=YEAR(V6))=TRUE,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(IF(AND(J20=YEAR($N$6),$V$6>$N$6),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(YEAR(N6)<P20,\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))))","v":""},{"$f":"IF(IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P20,12,31),IF(AND(P20=YEAR($N$6),$V$6>$N$6),$N$6,IF(P20=YEAR($V$6),$V$6-1,IF(P20=YEAR($T$12),$T$12-1,IF(P20=YEAR($T$13),$T$13-1,IF(P20=YEAR($T$14),$T$14-1,IF(P20=YEAR($T$15),$T$15-1,IF(P20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))))))))))","v":""},null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))","v":""},null,null,null,null,{"$f":"IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))","v":""},{"$f":"IF(IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB20,12,31),IF(AND(AB20=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB20=YEAR($V$6),$V$6-1,IF(AB20=YEAR($T$12),$T$12-1,IF(AB20=YEAR($T$13),$T$13-1,IF(AB20=YEAR($T$14),$T$14-1,IF(AB20=YEAR($T$15),$T$15-1,IF(AB20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31)))))))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD22=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31))))))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",0,(EOMONTH(J22,0)-J22+1)/(EOMONTH(J22,0)-EOMONTH(J22,-1))+(K22-EOMONTH(K22,-1))/(EOMONTH(K22,0)-EOMONTH(K22,-1))+MONTH(K22)-MONTH(J22)-1+(YEAR(K22)-YEAR(J22))*12)","v":{"$error":"#NUM!"}},{"$f":"IF(AND(DAY(J22)>1,MONTH(J22)<>MONTH(K22)),30-DAY(J22)+1,IF(J22=\"\",0,(IF(MONTH(J22)=MONTH(K22),IF(OR(K22=C57,K22=C58,K22=C59,K22=C60,K22=C61,K22=C62,K22=C63,K22=C64,K22=C65,K22=C66,K22=C67,K22=C68),30-DAY(J22)+1,IF(MONTH(J22)=MONTH(K22),DAY(K22)-DAY(J22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,(EOMONTH(L22,0)-L22+1)/(EOMONTH(L22,0)-EOMONTH(L22,-1))+(M22-EOMONTH(M22,-1))/(EOMONTH(M22,0)-EOMONTH(M22,-1))+MONTH(M22)-MONTH(L22)-1+(YEAR(M22)-YEAR(L22))*12)","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,IF(AND(DAY(L22)=1,MONTH(L22)<>MONTH(M22)),30,IF(AND(DAY(L22)>1,MONTH(L22)<>MONTH(M22)),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),IF(OR(M22=C57,M22=C58,M22=C59,M22=C60,M22=C61,M22=C62,M22=C63,M22=C64,M22=C65,M22=C66,M22=C67,M22=C68),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),DAY(M22)-DAY(L22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(N22=\"\",0,(EOMONTH(N22,0)-N22+1)/(EOMONTH(N22,0)-EOMONTH(N22,-1))+(O22-EOMONTH(O22,-1))/(EOMONTH(O22,0)-EOMONTH(O22,-1))+MONTH(O22)-MONTH(N22)-1+(YEAR(O22)-YEAR(N22))*12)","v":0},{"$f":"IF(N22=\"\",0,IF(AND(DAY(N22)=1,MONTH(N22)<>MONTH(O22)),30,IF(AND(DAY(N22)>1,MONTH(N22)<>MONTH(O22)),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),IF(OR(O22=C57,O22=C58,O22=C59,O22=C60,O22=C61,O22=C62,O22=C63,O22=C64,O22=C65,O22=C66,O22=C67,O22=C68),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),DAY(O22)-DAY(N22)+1,0))))))","v":0},{"$f":"IF(P22=\"\",0,(EOMONTH(P22,0)-P22+1)/(EOMONTH(P22,0)-EOMONTH(P22,-1))+(Q22-EOMONTH(Q22,-1))/(EOMONTH(Q22,0)-EOMONTH(Q22,-1))+MONTH(Q22)-MONTH(P22)-1+(YEAR(Q22)-YEAR(P22))*12)","v":0},{"$f":"IF(AND(DAY(P22)>1,MONTH(P22)<>MONTH(Q22)),30-DAY(P22)+1,IF(P22=\"\",0,(IF(MONTH(P22)=MONTH(Q22),IF(OR(Q22=R57,Q22=R58,Q22=R59,Q22=R60,Q22=R61,Q22=R62,Q22=R63,Q22=R64,Q22=R65,Q22=R66,Q22=R67,Q22=R68),30-DAY(P22)+1,IF(MONTH(P22)=MONTH(Q22),DAY(Q22)-DAY(P22)+1,0))))))","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF(V22=\"\",0,(EOMONTH(V22,0)-V22+1)/(EOMONTH(V22,0)-EOMONTH(V22,-1))+(W22-EOMONTH(W22,-1))/(EOMONTH(W22,0)-EOMONTH(W22,-1))+MONTH(W22)-MONTH(V22)-1+(YEAR(W22)-YEAR(V22))*12)","v":0},{"$f":"IF(V22=\"\",0,IF(AND(DAY(V22)=1,MONTH(V22)<>MONTH(W22)),30,IF(AND(DAY(V22)>1,MONTH(V22)<>MONTH(W22)),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),IF(OR(W22=R57,W22=R58,W22=R59,W22=R60,W22=R61,W22=R62,W22=R63,W22=R64,W22=R65,W22=R66,W22=R67,W22=R68),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),DAY(W22)-DAY(V22)+1,0))))))","v":0},null,null,{"$f":"IF(Z22=\"\",0,(EOMONTH(Z22,0)-Z22+1)/(EOMONTH(Z22,0)-EOMONTH(Z22,-1))+(AA22-EOMONTH(AA22,-1))/(EOMONTH(AA22,0)-EOMONTH(AA22,-1))+MONTH(AA22)-MONTH(Z22)-1+(YEAR(AA22)-YEAR(Z22))*12)","v":0},{"$f":"IF(Z22=\"\",0,IF(AND(DAY(Z22)=1,MONTH(Z22)<>MONTH(AA22)),30,IF(AND(DAY(Z22)>1,MONTH(Z22)<>MONTH(AA22)),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),IF(OR(AA22=R57,AA22=R58,AA22=R59,AA22=R60,AA22=R61,AA22=R62,AA22=R63,AA22=R64,AA22=R65,AA22=R66,AA22=R67,AA22=R68),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),DAY(AA22)-DAY(Z22)+1,0))))))","v":0},{"$f":"IF(AB22=\"\",0,(EOMONTH(AB22,0)-AB22+1)/(EOMONTH(AB22,0)-EOMONTH(AB22,-1))+(AC22-EOMONTH(AC22,-1))/(EOMONTH(AC22,0)-EOMONTH(AC22,-1))+MONTH(AC22)-MONTH(AB22)-1+(YEAR(AC22)-YEAR(AB22))*12)","v":0},{"$f":"IF(AND(DAY(AB22)>1,MONTH(AB22)<>MONTH(AC22)),30-DAY(AB22)+1,IF(AB22=\"\",0,(IF(MONTH(AB22)=MONTH(AC22),IF(OR(AC22=AH57,AC22=AH58,AC22=AH59,AC22=AH60,AC22=AH61,AC22=AH62,AC22=AH63,AC22=AH64,AC22=AH65,AC22=AH66,AC22=AH67,AC22=AH68),30-DAY(AB22)+1,IF(MONTH(AB22)=MONTH(AC22),DAY(AC22)-DAY(AB22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD22=\"\",0,(EOMONTH(AD22,0)-AD22+1)/(EOMONTH(AD22,0)-EOMONTH(AD22,-1))+(AE22-EOMONTH(AE22,-1))/(EOMONTH(AE22,0)-EOMONTH(AE22,-1))+MONTH(AE22)-MONTH(AD22)-1+(YEAR(AE22)-YEAR(AD22))*12)","v":0},{"$f":"IF(AD22=\"\",0,IF(AND(DAY(AD22)=1,MONTH(AD22)<>MONTH(AE22)),30,IF(AND(DAY(AD22)>1,MONTH(AD22)<>MONTH(AE22)),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),IF(OR(AE22=AH57,AE22=AH58,AE22=AH59,AE22=AH60,AE22=AH61,AE22=AH62,AE22=AH63,AE22=AH64,AE22=AH65,AE22=AH66,AE22=AH67,AE22=AH68),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),DAY(AE22)-DAY(AD22)+1,0))))))","v":0},{"$f":"IF(AF22=\"\",0,(EOMONTH(AF22,0)-AF22+1)/(EOMONTH(AF22,0)-EOMONTH(AF22,-1))+(AG22-EOMONTH(AG22,-1))/(EOMONTH(AG22,0)-EOMONTH(AG22,-1))+MONTH(AG22)-MONTH(AF22)-1+(YEAR(AG22)-YEAR(AF22))*12)","v":0},{"$f":"IF(AF22=\"\",0,IF(AND(DAY(AF22)=1,MONTH(AF22)<>MONTH(AG22)),30,IF(AND(DAY(AF22)>1,MONTH(AF22)<>MONTH(AG22)),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),IF(OR(AG22=AH57,AG22=AH58,AG22=AH59,AG22=AH60,AG22=AH61,AG22=AH62,AG22=AH63,AG22=AH64,AG22=AH65,AG22=AH66,AG22=AH67,AG22=AH68),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),DAY(AG22)-DAY(AF22)+1,0))))))","v":0}]
[null,"ENTGELT",null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",0,(J27*J31)*(J32+100%))","v":{"$error":"#N/A"}},null,{"$f":"IF(L22=\"\",0,(L27*L31)*(L32+100%))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(N22=\"\",0,(N27*N31)*(N32+100%))","v":0},null,{"$f":"IF(P22=\"\",0,(P27*P31)*(P32+100%))","v":0},null,null,null,null,null,{"$f":"IF(V22=\"\",0,(V27*V31)*(V32+100%))","v":0},null,null,null,{"$f":"IF(Z22=\"\",0,(Z27*Z31)*(Z32+100%))","v":0},null,{"$f":"IF(AB22=\"\",0,(AB27*AB31)*(AB32+100%))","v":0},null,{"$f":"IF(AD22=\"\",0,(AD27*AD31)*(AD32+100%))","v":0},null,{"$f":"IF(AF22=\"\",0,(AF27*AF31)*(AF32+100%))","v":0}]
[null,"Entgeltgruppe",null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",\"\",P6)","v":"Bitte auswählen"},null,{"$f":"IF(L22=\"\",\"\",IF(IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\"))))))))=\"\",\"\",$P$6))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,null,null,null,null,{"$f":"IF(OR(V22=$V$6,V22=$T$12,V22=$T$13,V22=$T$14,V22=$T$15,V22=$T$16),P25,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD22=$V$6,AD22=$T$12,AD22=$T$13,AD22=$T$14,AD22=$T$15,AD22=$T$16),AB25,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Q6),\"\",Q6)","v":"Bitte auswählen"},null,{"$f":"IF(ISBLANK(V6),\"\",IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(P22=\"\",\"\",IF(P22=$V$6,S12,IF(YEAR(N6)<P20,\"\",IF(IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\")))))=\"\",J26,L26))))","v":""},null,null,null,null,null,{"$f":"IF(V22=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(V22=$V$6,$S$12,IF(V22=$T$12,$S$13,IF(V22=$T$13,$S$14,IF(V22=$T$14,$S$15,IF(V22=$T$15,$S$16,\"\")))))))","v":""},null,null,null,null,null,{"$f":"IF(AB22=\"\",\"\",IF(AB22=$V$6,$S$12,IF(AB22=$T$12,$S$13,IF(AB22=$T$13,$S$14,IF(AB22=$T$14,$S$15,IF(AB22=$T$15,$S$16,IF(V26=\"\",P26,V26)))))))","v":""},null,{"$f":"IF(AD22=\"\",\"\",IF(ISBLANK(V6),\"\",IF(AD22=$V$6,$S$12,IF(AD22=$T$12,$S$13,IF(AD22=$T$13,$S$14,IF(AD22=$T$14,$S$15,IF(AD22=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0)))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0)))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0)))","v":0}]
[null,"Jahressonderzahlung (JSZ)2)",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))))","v":0}]
[null,"Anspruch im Kalenderjahr vorhanden?",null,null,null,null,null,null,null,{"$f":"IF(SUM(D68:F68)>0,\"ja\",\"nein\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(SUM(S68:U68)>0,\"ja\",\"nein\")","v":"nein"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AI68:AK68)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",null,null,null,null,null,null,null,{"$f":"StundenJahr1","v":39},null,{"$f":"StundenJahr1","v":39},null,{"$f":"StundenJahr1","v":39},null,{"$f":"StundenJahr2","v":39},null,null,null,null,null,{"$f":"StundenJahr2","v":39},null,null,null,{"$f":"StundenJahr2","v":39},null,{"$f":"StundenJahr3","v":39},null,{"$f":"StundenJahr3","v":39},null,{"$f":"StundenJahr3","v":39}]
[null,"Anteil in % ( Std./ Woche)",null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",\"\",IF(YEAR(M6)<$J$20,\"\",$O$6))","v":0},null,{"$f":"IF(L27>0,$O$6,0)","v":0},null,null,null,{"$f":"IF(YEAR($N$6)<$P$20,\"\",$O$6)","v":""},null,null,null,null,null,{"$f":"IF(V27>0,$O$6,0)","v":0},null,null,null,null,null,{"$f":"IF(YEAR($N$6)<$AB$20,\"\",$O$6)","v":""},null,{"$f":"IF(AD27>0,$O$6,0)","v":0}]
[null,"ggf. Kalkulation Tariferhöhung3)",null,null,null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"AB20+1","v":1903},null,null,null,null,null,{"$f":"J34+1","v":1904},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P34+1","v":1905}]
[null,null,null,null,null,null,null,null,null,"von","bis","von","bis","von","bis","von","bis",null,null,null,null,"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),J34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(J34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),$N$6,IF(J34=YEAR($V$6),$V$6-1,IF(J34=YEAR($T$12),$T$12-1,IF(J34=YEAR($T$13),$T$13-1,IF(J34=YEAR($T$14),$T$14-1,IF(J34=YEAR($T$15),$T$15-1,IF(J34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31))))))))))))))","v":""},{"$f":"IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\")))))))))))","v":""},{"$f":"IF(L36=\"\",\"\",IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31)))))))","v":""},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),$N$6,IF(P34=YEAR($V$6),$V$6-1,IF(P34=YEAR($T$12),$T$12-1,IF(P34=YEAR($T$13),$T$13-1,IF(P34=YEAR($T$14),$T$14-1,IF(P34=YEAR($T$15),$T$15-1,IF(P34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))))))))))","v":""},null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(V36=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))","v":""},null,null,null,null,{"$f":"IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB34=YEAR($V$6),$V$6-1,IF(AB34=YEAR($T$12),$T$12-1,IF(AB34=YEAR($T$13),$T$13-1,IF(AB34=YEAR($T$14),$T$14-1,IF(AB34=YEAR($T$15),$T$15-1,IF(AB34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))))))))))","v":""},{"$f":"IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD36=\"\",\"\",IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",0,(EOMONTH(J36,0)-J36+1)/(EOMONTH(J36,0)-EOMONTH(J36,-1))+(K36-EOMONTH(K36,-1))/(EOMONTH(K36,0)-EOMONTH(K36,-1))+MONTH(K36)-MONTH(J36)-1+(YEAR(K36)-YEAR(J36))*12)","v":0},{"$f":"IF(AND(DAY(J36)>1,MONTH(J36)<>MONTH(K36)),30-DAY(J36)+1,IF(J36=\"\",0,(IF(MONTH(J36)=MONTH(K36),IF(OR(K36=C77,K36=C78,K36=C79,K36=C80,K36=C81,K36=C82,K36=C83,K36=C84,K36=C85,K36=C86,K36=C87,K36=C88),30-DAY(J36)+1,IF(MONTH(J36)=MONTH(K36),DAY(K36)-DAY(J36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L36=\"\",0,(EOMONTH(L36,0)-L36+1)/(EOMONTH(L36,0)-EOMONTH(L36,-1))+(M36-EOMONTH(M36,-1))/(EOMONTH(M36,0)-EOMONTH(M36,-1))+MONTH(M36)-MONTH(L36)-1+(YEAR(M36)-YEAR(L36))*12)","v":0},{"$f":"IF(L36=\"\",0,IF(AND(DAY(L36)=1,MONTH(L36)<>MONTH(M36)),30,IF(AND(DAY(L36)>1,MONTH(L36)<>MONTH(M36)),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),IF(OR(M36=C77,M36=C78,M36=C79,M36=C80,M36=C81,M36=C82,M36=C83,M36=C84,M36=C85,M36=C86,M36=C87,M36=C88),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),DAY(M36)-DAY(L36)+1,0))))))","v":0},{"$f":"IF(N36=\"\",0,(EOMONTH(N36,0)-N36+1)/(EOMONTH(N36,0)-EOMONTH(N36,-1))+(O36-EOMONTH(O36,-1))/(EOMONTH(O36,0)-EOMONTH(O36,-1))+MONTH(O36)-MONTH(N36)-1+(YEAR(O36)-YEAR(N36))*12)","v":0},{"$f":"IF(N36=\"\",0,IF(AND(DAY(N36)=1,MONTH(N36)<>MONTH(O36)),30,IF(AND(DAY(N36)>1,MONTH(N36)<>MONTH(O36)),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),IF(OR(O36=C77,O36=C78,O36=C79,O36=C80,O36=C81,O36=C82,O36=C83,O36=C84,O36=C85,O36=C86,O36=C87,O36=C88),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),DAY(O36)-DAY(N36)+1,0))))))","v":0},{"$f":"IF(P36=\"\",0,(EOMONTH(P36,0)-P36+1)/(EOMONTH(P36,0)-EOMONTH(P36,-1))+(Q36-EOMONTH(Q36,-1))/(EOMONTH(Q36,0)-EOMONTH(Q36,-1))+MONTH(Q36)-MONTH(P36)-1+(YEAR(Q36)-YEAR(P36))*12)","v":0},{"$f":"IF(AND(DAY(P36)>1,MONTH(P36)<>MONTH(Q36)),30-DAY(P36)+1,IF(P36=\"\",0,(IF(MONTH(P36)=MONTH(Q36),IF(OR(Q36=R77,Q36=R78,Q36=R79,Q36=R80,Q36=R81,Q36=R82,Q36=R83,Q36=R84,Q36=R85,Q36=R86,Q36=R87,Q36=R88),30-DAY(P36)+1,IF(MONTH(P36)=MONTH(Q36),DAY(Q36)-DAY(P36)+1,0))))))","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF(V36=\"\",0,(EOMONTH(V36,0)-V36+1)/(EOMONTH(V36,0)-EOMONTH(V36,-1))+(W36-EOMONTH(W36,-1))/(EOMONTH(W36,0)-EOMONTH(W36,-1))+MONTH(W36)-MONTH(V36)-1+(YEAR(W36)-YEAR(V36))*12)","v":0},{"$f":"IF(V36=\"\",0,IF(AND(DAY(V36)=1,MONTH(V36)<>MONTH(W36)),30,IF(AND(DAY(V36)>1,MONTH(V36)<>MONTH(W36)),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),IF(OR(W36=R77,W36=R78,W36=R79,W36=R80,W36=R81,W36=R82,W36=R83,W36=R84,W36=R85,W36=R86,W36=R87,W36=R88),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),DAY(W36)-DAY(V36)+1,0))))))","v":0},null,null,{"$f":"IF(Z36=\"\",0,(EOMONTH(Z36,0)-Z36+1)/(EOMONTH(Z36,0)-EOMONTH(Z36,-1))+(AA36-EOMONTH(AA36,-1))/(EOMONTH(AA36,0)-EOMONTH(AA36,-1))+MONTH(AA36)-MONTH(Z36)-1+(YEAR(AA36)-YEAR(Z36))*12)","v":0},{"$f":"IF(Z36=\"\",0,IF(AND(DAY(Z36)=1,MONTH(Z36)<>MONTH(AA36)),30,IF(AND(DAY(Z36)>1,MONTH(Z36)<>MONTH(AA36)),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),IF(OR(AA36=R77,AA36=R78,AA36=R79,AA36=R80,AA36=R81,AA36=R82,AA36=R83,AA36=R84,AA36=R85,AA36=R86,AA36=R87,AA36=R88),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),DAY(AA36)-DAY(Z36)+1,0))))))","v":0},{"$f":"IF(AB36=\"\",0,(EOMONTH(AB36,0)-AB36+1)/(EOMONTH(AB36,0)-EOMONTH(AB36,-1))+(AC36-EOMONTH(AC36,-1))/(EOMONTH(AC36,0)-EOMONTH(AC36,-1))+MONTH(AC36)-MONTH(AB36)-1+(YEAR(AC36)-YEAR(AB36))*12)","v":0},{"$f":"IF(AND(DAY(AB36)>1,MONTH(AB36)<>MONTH(AC36)),30-DAY(AB36)+1,IF(AB36=\"\",0,(IF(MONTH(AB36)=MONTH(AC36),IF(OR(AC36=AH77,AC36=AH78,AC36=AH79,AC36=AH80,AC36=AH81,AC36=AH82,AC36=AH83,AC36=AH84,AC36=AH85,AC36=AH86,AC36=AH87,AC36=AH88),30-DAY(AB36)+1,IF(MONTH(AB36)=MONTH(AC36),DAY(AC36)-DAY(AB36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD36=\"\",0,(EOMONTH(AD36,0)-AD36+1)/(EOMONTH(AD36,0)-EOMONTH(AD36,-1))+(AE36-EOMONTH(AE36,-1))/(EOMONTH(AE36,0)-EOMONTH(AE36,-1))+MONTH(AE36)-MONTH(AD36)-1+(YEAR(AE36)-YEAR(AD36))*12)","v":0},{"$f":"IF(AD36=\"\",0,IF(AND(DAY(AD36)=1,MONTH(AD36)<>MONTH(AE36)),30,IF(AND(DAY(AD36)>1,MONTH(AD36)<>MONTH(AE36)),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),IF(OR(AE36=AH77,AE36=AH78,AE36=AH79,AE36=AH80,AE36=AH81,AE36=AH82,AE36=AH83,AE36=AH84,AE36=AH85,AE36=AH86,AE36=AH87,AE36=AH88),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),DAY(AE36)-DAY(AD36)+1,0))))))","v":0},{"$f":"IF(AF36=\"\",0,(EOMONTH(AF36,0)-AF36+1)/(EOMONTH(AF36,0)-EOMONTH(AF36,-1))+(AG36-EOMONTH(AG36,-1))/(EOMONTH(AG36,0)-EOMONTH(AG36,-1))+MONTH(AG36)-MONTH(AF36)-1+(YEAR(AG36)-YEAR(AF36))*12)","v":0},{"$f":"IF(AF36=\"\",0,IF(AND(DAY(AF36)=1,MONTH(AF36)<>MONTH(AG36)),30,IF(AND(DAY(AF36)>1,MONTH(AF36)<>MONTH(AG36)),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),IF(OR(AG36=AH77,AG36=AH78,AG36=AH79,AG36=AH80,AG36=AH81,AG36=AH82,AG36=AH83,AG36=AH84,AG36=AH85,AG36=AH86,AG36=AH87,AG36=AH88),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),DAY(AG36)-DAY(AF36)+1,0))))))","v":0}]
[null,"ENTGELT",null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",0,(J41*J45)*(J46+100%))","v":0},null,{"$f":"IF(L36=\"\",0,(L41*L45)*(L46+100%))","v":0},null,{"$f":"IF(N36=\"\",0,(N41*N45)*(N46+100%))","v":0},null,{"$f":"IF(P36=\"\",0,(P41*P45)*(P46+100%))","v":0},null,null,null,null,null,{"$f":"IF(V36=\"\",0,(V41*V45)*(V46+100%))","v":0},null,null,null,{"$f":"IF(Z36=\"\",0,(Z41*Z45)*(Z46+100%))","v":0},null,{"$f":"IF(AB36=\"\",0,(AB41*AB45)*(AB46+100%))","v":0},null,{"$f":"IF(AD36=\"\",0,(AD41*AD45)*(AD46+100%))","v":0},null,{"$f":"IF(AF36=\"\",0,(AF41*AF45)*(AF46+100%))","v":0}]
[null,"Entgeltgruppe ",null,null,null,null,null,null,null,{"$f":"IF(YEAR(N6)<J34,\"\",$P$6)","v":""},null,{"$f":"IF(OR(L36=$V$6,L36=$T$12,L36=$T$13,L36=$T$14,L36=$T$15,L36=$T$16),J39,\"\")","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,null,null,null,null,{"$f":"IF(OR(V36=$V$6,V36=$T$12,V36=$T$13,V36=$T$14,V36=$T$15,V36=$T$16),P39,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD36=$V$6,AD36=$T$12,AD36=$T$13,AD36=$T$14,AD36=$T$15,AD36=$T$16),AB39,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",\"\",IF(J36=$V$6,$S$12,IF(J36=$T$12,$S$13,IF(J36=$T$13,$S$14,IF(J36=$T$14,$S$15,IF(J36=$T$15,$S$16,IF(AD26=\"\",AB26,AD26)))))))","v":""},null,{"$f":"IF(L36=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(L36=$V$6,$S$12,IF(L36=$T$12,$S$13,IF(L36=$T$13,$S$14,IF(L36=$T$14,$S$15,IF(L36=$T$15,$S$16,\"\")))))))","v":""},null,null,null,{"$f":"IF(P36=\"\",\"\",IF(P36=$V$6,$S$12,IF(P36=$T$12,$S$13,IF(P36=$T$13,$S$14,IF(P36=$T$14,$S$15,IF(P36=$T$15,$S$16,IF(L40=\"\",J40,L40)))))))","v":""},null,null,null,null,null,{"$f":"IF(ISBLANK(Q6),\"\",IF(V36=$V$6,$S$12,IF(V36=$T$12,$S$13,IF(V36=$T$13,$S$14,IF(V36=$T$14,$S$15,IF(V36=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(AB36=\"\",\"\",IF(AB36=$V$6,$S$12,IF(AB36=$T$12,$S$13,IF(AB36=$T$13,$S$14,IF(AB36=$T$14,$S$15,IF(AB36=$T$15,$S$16,IF(V40=\"\",P40,V40)))))))","v":""},null,{"$f":"IF(AD36=\"\",\"\",IF(ISBLANK(V24),\"\",IF(AD36=$V$6,$S$12,IF(AD36=$T$12,$S$13,IF(AD36=$T$13,$S$14,IF(AD36=$T$14,$S$15,IF(AD36=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0)))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0)))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0)))","v":0}]
[null,"Jahressonderzahlung (JSZ)2)",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))))","v":0}]
[null,"Anspruch im Kalenderjahr vorhanden?",null,null,null,null,null,null,null,{"$f":"IF(SUM(D88:F88)>0,\"ja\",\"nein\")","v":"nein"},null,null,null,null,null,{"$f":"IF(SUM(S88:U88)>0,\"ja\",\"nein\")","v":"nein"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AI88:AK88)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",null,null,null,null,null,null,null,{"$f":"StundenJahr4","v":39},null,{"$f":"StundenJahr4","v":39},null,{"$f":"StundenJahr4","v":39},null,{"$f":"StundenJahr5","v":39},null,null,null,null,null,{"$f":"StundenJahr5","v":39},null,null,null,{"$f":"StundenJahr5","v":39},null,{"$f":"StundenJahr6","v":39},null,{"$f":"StundenJahr6","v":39},null,{"$f":"StundenJahr6","v":39}]
[null,"Anteil in % ( Std./ Woche)",null,null,null,null,null,null,null,{"$f":"IF(YEAR($N$6)<$J$34,\"\",$O$6)","v":""},null,{"$f":"IF(L41>0,$O$6,0)","v":0},null,null,null,{"$f":"IF(YEAR($N$6)<$P$34,\"\",$O$6)","v":""},null,null,null,null,null,{"$f":"IF(V41>0,$O$6,0)","v":0},null,null,null,null,null,{"$f":"IF(YEAR($N$6)<$AB$34,\"\",$O$6)","v":""},null,{"$f":"IF(AD41>0,$O$6,0)","v":0}]
[null,"ggf. Kalkulation Tariferhöhung3)",null,null,null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}}]
[]
[null,"1) Stufendauer: Stufe 1 = 1 Jahr, Stufe 2 = 2 Jahre, Stufe 3 = 3 Jahre, Stufe 4 = 4 Jahre, Stufe 5 = 5 Jahre, Stufe 6 = für Immer"]
[null,"2) JSZ erfolgt nur, wenn die Person am 1. Dezember beschäftigt; E 1 bis E 8 = 95%; E 9 bis E 11 = 80%; E 12 und E 13 = 50%; E 14 und E 15 (Ü) = 35%; E 13 Ü, Stufe 4, 5 und 6 = 35% (Die JSZ wurde für die Jahre 2019 bis 2022 auf dem Niveu von 2018 eingefroren)"]
[null,"3) Der derzeitige Tarifvertrag gilt bis zum 31.10.2025! Ab dem 01.11.2025 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung gerechnet. Vom 01.11.2025 bis 31.12.2025 mit 5 % auf den aktuellen Tarif. Vom 01.01.2026 bis 31.12.2026 mit 5 % p. a. 01.01.2027 bis 31.12.2027 mit 4 % p. a. Ab dem Jahr 2028 mit 3 % p. a. "]
[null,"4) Die Stufenauftstiege erfolgen immer zum 01.XX. (gelten immer für ganzen Monat), auch wenn z. B. der Stufenaufstieg  nach Einstellungsdatum  erst  zum 15.XX. erfolgen müsste! "]
[null,"Monate Gesamt",null,null,null,null,{"$f":"G55+V55+AL55+G75+V75+AL75","v":{"$error":"#NUM!"}}]
[]
[]
[null,"Monate",null,null,null,null,{"$f":"J23+L23+N23","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"P23+V23+Z23","v":0},null,null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"AB23+AD23+AF23","v":0}]
[null,{"$f":"J20","v":1900},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B56+1","v":1901},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P56+1","v":1902},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),0)","v":"1900-01-31"},{"$f":"IF($J$22=\"\",0,IF(AND(DAY($J$22)>1,MONTH(C57)=MONTH($J$22)),$K$23,IF(AND(C57>=$J$22,C57<=$K$22),30,IF((MONTH(C57)=MONTH($K$22)),DAY($K$22),0))))","v":{"$error":"#VALUE!"}},{"$f":"IF($L$22=\"\",0,IF(C57<$L$22,0,IF(AND(MONTH($L$22)=MONTH($M$22),MONTH(C57)=MONTH($M$22)),$M$23,IF(AND(MONTH($L$22)<>MONTH($M$22),MONTH(C57)=MONTH($L$22)),$M$23,IF(AND(D57>0,DAY($J$22)>1,MONTH($J$22)=MONTH($K$22)),30-D57-DAY($J$22)+1,IF(AND(D57>0,DAY($J$22)>1),30-D57,(IF(D57>0,30-D57,IF(AND(C57>=$L$22,C57<=$M$22),30,IF((MONTH(C57)=MONTH($M$22)),DAY($M$22),0))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF($N$22=\"\",0,IF(C57<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C57)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C57)=MONTH($N$22)),$O$23,IF(AND(E57>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E57>0,30-D57-E57,IF(AND(C57>=$N$22,C57<=$O$22),30,IF((MONTH(C57)=MONTH($O$22)),DAY($O$22),0)))))))))","v":0},{"$f":"IF($B$56=2025,((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/105.5,(D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(SUM(D57:F57)=30,F57>0),$N$24*$N$28,IF(AND(SUM(D57:F57)=30,E57>0),$L$24*$L$28,IF(AND(SUM(D57:F57)=30,D57>0),$J$24*$J$28,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($B$56=2024,$X$9=TRUE,G57>0),120*$O$6,0)","v":{"$error":"#VALUE!"}},0,{"$f":"IF(G57>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G57>=Bmg1Jahr1,(RvBeitrJahr1*G57)+(AvBeitrJahr1*G57)+(U2UmlJahr1*G57)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G57))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G57+J57+K57+I57-U2UmlJahr1*(G57+J57)),VzDmJahr1*(G57+J57+I57))","v":{"$error":"#N/A"}},{"$f":"IF(G57>0,(LukJahr1*$W$6),0)","v":{"$error":"#VALUE!"}},{"$f":"SUM(G57,J57,K57,L57,M57+I57)","v":{"$error":"#VALUE!"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),0)","v":"1901-01-31"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R57)=MONTH($P$22)),$Q$23,IF(AND(R57>=$P$22,R57<=$Q$22),30,IF((MONTH(R57)=MONTH($Q$22)),DAY($Q$22),0))))","v":0},{"$f":"IF($V$22=\"\",0,IF(R57<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R57)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R57)=MONTH($V$22)),$W$23,IF(AND(S57>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S57-DAY($P$22)+1,IF(AND(S57>0,DAY($P$22)>1),30-S57,(IF(S57>0,30-S57,IF(AND(R57>=$V$22,R57<=$W$22),30,IF((MONTH(R57)=MONTH($W$22)),DAY($W$22),0))))))))))","v":0},{"$f":"IF($Z$22=\"\",0,IF(R57<$Z$22,0,IF(AND(MONTH($Z$22)=MONTH($AA$22),MONTH(R57)=MONTH($AA$22)),$AA$23,IF(AND(MONTH($Z$22)<>MONTH($AA$22),MONTH(R57)=MONTH($Z$22)),$AA$23,IF(AND(T57>0,MONTH($Z$22)=MONTH($W$22)),30-DAY($W$22),(IF(T57>0,30-S57-T57,IF(AND(R57>=$Z$22,R57<=$AA$22),30,IF((MONTH(R57)=MONTH($AA$22)),DAY($AA$22),0)))))))))","v":0},{"$f":"IF(P56=2025,((S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))*100/105.5,(S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))","v":0},null,{"$f":"IF(AND(SUM(S57:U57)=30,U57>0),$Z$24*$Z$28,IF(AND(SUM(S57:U57)=30,T57>0),$V$24*$V$28,IF(AND(SUM(S57:U57)=30,S57>0),$P$24*$P$28,\"\")))","v":""},0,0,{"$f":"IF(V57>=Bmg2Jahr1,AGHBTR_Jahr2,IF('HR-DM (U3,U4,U5AUF)'!V57>=Bmg1Jahr1,(RvBeitrJahr1*V57)+(AvBeitrJahr2*V57)+(U2UmlJahr2*V57)+HBetrKVJahr2+HBetrPVJahr1,AGBTR_Jahr2*V57))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM2*(V57+Z57+AA57+Y57-U2UmlJahr2*(V57+Z57)),VzDmJahr2*(V57+Z57+Y57))","v":{"$error":"#N/A"}},{"$f":"IF(V57>0,(LukJahr2*$W$6),0)","v":0},{"$f":"SUM(V57,Z57,AA57,AB57,AC57+Y57)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),0)","v":"1902-01-31"},{"$f":"IF($AB$22=\"\",0,IF(AND(DAY($AB$22)>1,MONTH(AH57)=MONTH($AB$22)),$AC$23,IF(AND(AH57>=$AB$22,AH57<=$AC$22),30,IF((MONTH(AH57)=MONTH($AC$22)),DAY($AC$22),0))))","v":0},{"$f":"IF($AD$22=\"\",0,IF(AH57<$AD$22,0,IF(AND(MONTH($AD$22)=MONTH($AE$22),MONTH(AH57)=MONTH($AE$22)),$AE$23,IF(AND(MONTH($AD$22)<>MONTH($AE$22),MONTH(AH57)=MONTH($AD$22)),$AE$23,IF(AND(AI57>0,DAY($AB$22)>1,MONTH($AB$22)=MONTH($AC$22)),30-AI57-DAY($AB$22)+1,IF(AND(AI57>0,DAY($AB$22)>1),30-AI57,(IF(AI57>0,30-AI57,IF(AND(AH57>=$AD$22,AH57<=$AE$22),30,IF((MONTH(AH57)=MONTH($AE$22)),DAY($AE$22),0))))))))))","v":0},{"$f":"IF($AF$22=\"\",0,IF(AH57<$AF$22,0,IF(AND(MONTH($AF$22)=MONTH($AG$22),MONTH(AH57)=MONTH($AG$22)),$AG$23,IF(AND(MONTH($AF$22)<>MONTH($AG$22),MONTH(AH57)=MONTH($AF$22)),$AG$23,IF(AND(AJ57>0,MONTH($AF$22)=MONTH($AE$22)),30-DAY($AE$22),(IF(AJ57>0,30-AI57-AJ57,IF(AND(AH57>=$AF$22,AH57<=$AG$22),30,IF((MONTH(AH57)=MONTH($AG$22)),DAY($AG$22),0)))))))))","v":0},{"$f":"(AI57*$AB$24/30)+(AJ57*$AD$24/30)+(AK57*$AF$24/30)","v":0},null,{"$f":"IF(AND(SUM(AI57:AK57)=30,AK57>0),$AF$24*$AF$28,IF(AND(SUM(AI57:AK57)=30,AJ57>0),$AD$24*$AD$28,IF(AND(SUM(AI57:AK57)=30,AI57>0),$AB$24*$AB$28,\"\")))","v":""},0,0,{"$f":"IF(AL57>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL57>=Bmg1Jahr3,(RvBeitrJahr3*AL57)+(AvBeitrJahr3*AL57)+(U2UmlJahr3*AL57)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL57))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM3*(AL57+AP57+AQ57+AO57-U2UmlJahr3*(AL57+AP57)),VzDmJahr3*(AL57+AP57+AO57))","v":{"$error":"#N/A"}},{"$f":"IF(AL57>0,(LukJahr3*$W$6),0)","v":0},{"$f":"SUM(AL57,AP57,AQ57,AR57,AS57+AO57)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),1)","v":"1900-02-28"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($N$22=\"\",0,IF(C58<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C58)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C58)=MONTH($N$22)),$O$23,IF(AND(E58>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E58>0,30-D58-E58,IF(AND(C58>=$N$22,C58<=$O$22),30,IF((MONTH(C58)=MONTH($O$22)),DAY($O$22),0)))))))))","v":0},{"$f":"(D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($B$56=2024,$X$9=TRUE,G58>0),120*$O$6,0)","v":{"$error":"#VALUE!"}},0,{"$f":"IF(G58>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G58>=Bmg1Jahr1,(RvBeitrJahr1*G58)+(AvBeitrJahr1*G58)+(U2UmlJahr1*G58)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G58))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"SUM(G58,J58,K58,L58,M58+I58)","v":{"$error":"#VALUE!"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),1)","v":"1901-02-28"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R58)=MONTH($P$22)),$Q$23,IF(AND(R58>=$P$22,R58<=$Q$22),30,IF((MONTH(R58)=MONTH($Q$22)),DAY($Q$22),0))))","v":0},{"$f":"IF($V$22=\"\",0,IF(R58<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R58)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R58)=MONTH($V$22)),$W$23,IF(AND(S58>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S58-DAY($P$22)+1,IF(AND(S58>0,DAY($P$22)>1),30-S58,(IF(S58>0,30-S58,IF(AND(R58>=$V$22,R58<=$W$22),30,IF((MONTH(R58)=MONTH($W$22)),DAY($W$22),0))))))))))","v":0},0,{"$f":"(S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30)","v":0},null,"",0,0,{"$f":"IF(V58>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V58>=Bmg1Jahr1,(RvBeitrJahr1*V58)+(AvBeitrJahr1*V58)+(U2UmlJahr1*V58)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V58))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$f":"SUM(V58,Z58,AA58,AB58,AC58+Y58)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),1)","v":"1902-02-28"},0,0,0,0,null,"",0,0,{"$f":"IF(AL58>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL58>=Bmg1Jahr3,(RvBeitrJahr3*AL58)+(AvBeitrJahr3*AL58)+(U2UmlJahr3*AL58)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL58))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$f":"SUM(AL58,AP58,AQ58,AR58,AS58+AO58)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),2)","v":"1900-03-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND($B$56=2024,$X$9=TRUE,G59>0),120*$O$6,0)","v":{"$error":"#VALUE!"}},0,{"$f":"IF(G59>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G59>=Bmg1Jahr1,(RvBeitrJahr1*G59)+(AvBeitrJahr1*G59)+(U2UmlJahr1*G59)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G59))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),2)","v":"1901-03-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V59>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V59>=Bmg1Jahr1,(RvBeitrJahr1*V59)+(AvBeitrJahr1*V59)+(U2UmlJahr1*V59)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V59))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),2)","v":"1902-03-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL59>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL59>=Bmg1Jahr3,(RvBeitrJahr3*AL59)+(AvBeitrJahr3*AL59)+(U2UmlJahr3*AL59)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL59))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),3)","v":"1900-04-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(G60>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G60>=Bmg1Jahr1,(RvBeitrJahr1*G60)+(AvBeitrJahr1*G60)+(U2UmlJahr1*G60)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G60))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),3)","v":"1901-04-30"},0,0,0,0,null,"",0,0,{"$f":"IF(V60>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V60>=Bmg1Jahr1,(RvBeitrJahr1*V60)+(AvBeitrJahr1*V60)+(U2UmlJahr1*V60)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V60))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),3)","v":"1902-04-30"},0,0,0,0,null,"",0,0,{"$f":"IF(AL60>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL60>=Bmg1Jahr3,(RvBeitrJahr3*AL60)+(AvBeitrJahr3*AL60)+(U2UmlJahr3*AL60)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL60))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),4)","v":"1900-05-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(G61>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G61>=Bmg1Jahr1,(RvBeitrJahr1*G61)+(AvBeitrJahr1*G61)+(U2UmlJahr1*G61)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G61))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),4)","v":"1901-05-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V61>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V61>=Bmg1Jahr1,(RvBeitrJahr1*V61)+(AvBeitrJahr1*V61)+(U2UmlJahr1*V61)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V61))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),4)","v":"1902-05-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL61>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL61>=Bmg1Jahr3,(RvBeitrJahr3*AL61)+(AvBeitrJahr3*AL61)+(U2UmlJahr3*AL61)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL61))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),5)","v":"1900-06-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(G62>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G62>=Bmg1Jahr1,(RvBeitrJahr1*G62)+(AvBeitrJahr1*G62)+(U2UmlJahr1*G62)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G62))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),5)","v":"1901-06-30"},0,0,0,0,null,"",0,0,{"$f":"IF(V62>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V62>=Bmg1Jahr1,(RvBeitrJahr1*V62)+(AvBeitrJahr1*V62)+(U2UmlJahr1*V62)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V62))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),5)","v":"1902-06-30"},0,0,0,0,null,"",0,0,{"$f":"IF(AL62>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL62>=Bmg1Jahr3,(RvBeitrJahr3*AL62)+(AvBeitrJahr3*AL62)+(U2UmlJahr3*AL62)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL62))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),6)","v":"1900-07-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(G63>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G63>=Bmg1Jahr1,(RvBeitrJahr1*G63)+(AvBeitrJahr1*G63)+(U2UmlJahr1*G63)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G63))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),6)","v":"1901-07-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V63>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V63>=Bmg1Jahr1,(RvBeitrJahr1*V63)+(AvBeitrJahr1*V63)+(U2UmlJahr1*V63)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V63))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),6)","v":"1902-07-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL63>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL63>=Bmg1Jahr3,(RvBeitrJahr3*AL63)+(AvBeitrJahr3*AL63)+(U2UmlJahr3*AL63)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL63))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),7)","v":"1900-08-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(G64>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G64>=Bmg1Jahr1,(RvBeitrJahr1*G64)+(AvBeitrJahr1*G64)+(U2UmlJahr1*G64)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G64))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),7)","v":"1901-08-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V64>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V64>=Bmg1Jahr1,(RvBeitrJahr1*V64)+(AvBeitrJahr1*V64)+(U2UmlJahr1*V64)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V64))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),7)","v":"1902-08-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL64>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL64>=Bmg1Jahr3,(RvBeitrJahr3*AL64)+(AvBeitrJahr3*AL64)+(U2UmlJahr3*AL64)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL64))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),8)","v":"1900-09-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(G65>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G65>=Bmg1Jahr1,(RvBeitrJahr1*G65)+(AvBeitrJahr1*G65)+(U2UmlJahr1*G65)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G65))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),8)","v":"1901-09-30"},0,0,0,0,null,{"$f":"IF(AND(SUM(S65:U65)=30,U65>0),$Z$24*$Z$28,IF(AND(SUM(S65:U65)=30,T65>0),$V$24*$V$28,IF(AND(SUM(S65:U65)=30,S65>0),$P$24*$P$28,\"\")))","v":""},0,0,{"$f":"IF(V65>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V65>=Bmg1Jahr1,(RvBeitrJahr1*V65)+(AvBeitrJahr1*V65)+(U2UmlJahr1*V65)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V65))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),8)","v":"1902-09-30"},0,0,0,0,null,"",0,0,{"$f":"IF(AL65>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL65>=Bmg1Jahr3,(RvBeitrJahr3*AL65)+(AvBeitrJahr3*AL65)+(U2UmlJahr3*AL65)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL65))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),9)","v":"1900-10-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(G66>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G66>=Bmg1Jahr1,(RvBeitrJahr1*G66)+(AvBeitrJahr1*G66)+(U2UmlJahr1*G66)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G66))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),9)","v":"1901-10-31"},0,0,0,{"$f":"(S66*$P$24/30)+(T66*$V$24/30)+(U66*$Z$24/30)","v":0},null,"",0,0,{"$f":"IF(V66>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V66>=Bmg1Jahr1,(RvBeitrJahr1*V66)+(AvBeitrJahr1*V66)+(U2UmlJahr1*V66)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V66))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),9)","v":"1902-10-31"},0,0,0,{"$f":"(AI66*$AB$24/30)+(AJ66*$AD$24/30)+(AK66*$AF$24/30)","v":0},null,"",0,0,{"$f":"IF(AL66>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL66>=Bmg1Jahr3,(RvBeitrJahr3*AL66)+(AvBeitrJahr3*AL66)+(U2UmlJahr3*AL66)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL66))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),10)","v":"1900-11-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF($B$56=2024,((D67*$J$24/30)+(E67*$L$24/30)+(F67*$N$24/30))+(D67*200*$J$31/30)+(E67*200*$L$31/30)+(F67*200*$N$31/30),IF(AND($B$56=2025,$X$5=TRUE),((D67*$J$24/30)+(E67*$L$24/30)+(F67*$N$24/30))*'Nebenkosten (NK)'!$E$70,(D67*$J$24/30)+(E67*$L$24/30)+(F67*$N$24/30)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"IFERROR(IF(J29=\"ja\",H70,IF($X$6=TRUE,H70,0)),0)","v":0},{"$f":"IF((G67)>=Bmg2Jahr1,AGHBTR_Jahr1,IF((G67)>=Bmg1Jahr1,(RvBeitrJahr1*(G67+J67))+(AvBeitrJahr1*(G67+J67))+(U2UmlJahr1*(G67+J67))+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*(G67+J67)))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),10)","v":"1901-11-30"},0,0,0,{"$f":"IF(AND($P$56=2025,$X$5=TRUE)=TRUE,((S67*$P$24/30)+(T67*$V$24/30)+(U67*$Z$24/30))*'Nebenkosten (NK)'!$E$70,(S67*$P$24/30)+(T67*$V$24/30)+(U67*$Z$24/30))","v":0},null,"",0,{"$f":"IFERROR(IF(P29=\"ja\",X70,IF($X$6=TRUE,X70,0)),0)","v":0},{"$f":"IF((V67)>=Bmg2Jahr1,AGHBTR_Jahr1,IF((V67)>=Bmg1Jahr1,(RvBeitrJahr1*(V67+Z67))+(AvBeitrJahr1*(V67+Z67))+(U2UmlJahr1*(V67+Z67))+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*(V67+Z67)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),10)","v":"1902-11-30"},0,0,0,0,null,"",0,{"$f":"IFERROR(IF(AB29=\"ja\",AN70,IF($X$6=TRUE,AN70,0)),0)","v":0},{"$f":"IF((AL67)>=Bmg2Jahr3,AGHBTR_Jahr3,IF((AL67)>=Bmg1Jahr3,(RvBeitrJahr3*(AL67+AP67))+(AvBeitrJahr3*(AL67+AP67))+(U2UmlJahr3*(AL67+AP67))+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*(AL67+AP67)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),11)","v":"1900-12-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF($B$56=2024,((D68*$J$24/30)+(E68*$L$24/30)+(F68*$N$24/30))+(D68*200*$J$31/30)+(E68*200*$L$31/30)+(F68*200*$N$31/30),IF(AND($B$56=2025,$X$5=TRUE),((D68*$J$24/30)+(E68*$L$24/30)+(F68*$N$24/30))*'Nebenkosten (NK)'!$E$70,(D68*$J$24/30)+(E68*$L$24/30)+(F68*$N$24/30)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,0,{"$f":"IF(G68>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!G68>=Bmg1Jahr1,(RvBeitrJahr1*G68)+(AvBeitrJahr1*G68)+(U2UmlJahr1*G68)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G68))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),11)","v":"1901-12-31"},0,0,0,{"$f":"IF(AND($P$56=2025,$X$5=TRUE)=TRUE,((S68*$P$24/30)+(T68*$V$24/30)+(U68*$Z$24/30))*'Nebenkosten (NK)'!$E$70,(S68*$P$24/30)+(T68*$V$24/30)+(U68*$Z$24/30))","v":0},null,"",0,0,{"$f":"IF(V68>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-DM (U3,U4,U5AUF)'!V68>=Bmg1Jahr1,(RvBeitrJahr1*V68)+(AvBeitrJahr1*V68)+(U2UmlJahr1*V68)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*V68))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),11)","v":"1902-12-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL68>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-DM (U3,U4,U5AUF)'!AL68>=Bmg1Jahr3,(RvBeitrJahr3*AL68)+(AvBeitrJahr3*AL68)+(U2UmlJahr3*AL68)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL68))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Summe Jahr",null,null,null,null,{"$f":"SUM(G57:G68)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I57:I68)","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Summe Jahr",null,null,null,null,null,{"$f":"SUM(V57:V68)","v":0},null,null,{"$f":"SUM(Y57:Y68)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Summe Jahr",null,null,null,null,null,{"$f":"SUM(AL57:AL68)","v":0},null,null,{"$f":"SUM(AO57:AO68)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,null,null,null,null,null,"JSZ mtl.",{"$f":"IF(AND(J29=\"ja\",$X$6=TRUE),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),IF(AND($X$6=TRUE,J29=\"nein\"),(AVERAGE(H57:H68)/12)*COUNTIFS(G57:G68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J29=\"ja\"),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),0)))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(J67=0,0,J67/COUNTIFS(G57:G68,\">0\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(P29=\"ja\",$X$6=TRUE),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),IF(AND($X$6=TRUE,P29=\"nein\"),(AVERAGE(X57:X68)/12)*COUNTIFS(V57:W68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P29=\"ja\"),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(Z67=0,0,Z67/COUNTIFS(V57:W68,\">0\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(AB29=\"ja\",$X$6=TRUE),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),IF(AND($X$6=TRUE,AB29=\"nein\"),(AVERAGE(AN57:AN68)/12)*COUNTIFS(AL57:AM68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB29=\"ja\"),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AP67=0,0,AP67/COUNTIFS(AL57:AM68,\">0\"))","v":0}]
[]
[null,"Mittelwert ",null,null,null,null,{"$f":"IFERROR((SUM(G57:G68)/COUNTIFS(G57:G68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(H58:H69)/COUNTIFS(H58:H69,\">0\")),0)","v":0},null,{"$f":"IFERROR((SUM(J57:J68)/COUNTIFS(J57:J68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(K57:K68)/COUNTIFS(K57:K68,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(V57:W68)/COUNTIFS(V57:W68,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X58:X69))/12)*COUNTIFS(V58:W69,\">0\"),((AVERAGE(X64:X69))/12)*COUNTIFS(V58:W69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z57:Z68)/COUNTIFS(Z57:Z68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AA57:AA68)/COUNTIFS(AA57:AA68,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(AL57:AM68)/COUNTIFS(AL57:AM68,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN58:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"),((AVERAGE(AN64:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP57:AP68)/COUNTIFS(AP57:AP68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AQ57:AQ68)/COUNTIFS(AQ57:AQ68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AR57:AR68)/COUNTIFS(AR57:AR68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AS57:AS68)/COUNTIFS(AS57:AS68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AT57:AT68)/COUNTIFS(AT57:AT68,\">0\")),0)","v":0}]
[]
[]
[null,"Monate",null,null,null,null,{"$f":"J37+L37+N37","v":0},null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"P37+V37+Z37","v":0},null,null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"AB37+AD37+AF37","v":0}]
[null,{"$f":"AF56+1","v":1903},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B76+1","v":1904},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P76+1","v":1905},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),0)","v":"1903-01-31"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C77)=MONTH($J$36)),$K$37,IF(AND(C77>=$J$36,C77<=$K$36),30,IF((MONTH(C77)=MONTH($K$36)),DAY($K$36),0))))","v":0},{"$f":"IF($L$36=\"\",0,IF(C77<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C77)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C77)=MONTH($L$36)),$M$37,IF(AND(D77>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D77-DAY($J$36)+1,IF(AND(D77>0,DAY($J$36)>1),30-D77,(IF(D77>0,30-D77,IF(AND(C77>=$L$36,C77<=$M$36),30,IF((MONTH(C77)=MONTH($M$36)),DAY($M$36),0))))))))))","v":0},{"$f":"IF($N$36=\"\",0,IF(C77<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C77)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C77)=MONTH($N$36)),$O$37,IF(AND(E77>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E77>0,30-D77-E77,IF(AND(C77>=$N$36,C77<=$O$36),30,IF((MONTH(C77)=MONTH($O$36)),DAY($O$36),0)))))))))","v":0},{"$f":"(D77*$J$38/30)+(E77*$L$38/30)+(F77*$N$38/30)","v":0},{"$f":"IF(AND(SUM(D77:F77)=30,F77>0),$N$38*$N$42,IF(AND(SUM(D77:F77)=30,E77>0),$L$38*$L$42,IF(AND(SUM(D77:F77)=30,D77>0),$J$38*$J$42,\"\")))","v":""},0,0,{"$f":"IF(G77>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G77>=Bmg1Jahr4,(RvBeitrJahr4*G77)+(AvBeitrJahr4*G77)+(U2UmlJahr4*G77)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G77))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM4*(G77+J77+K77+I77-U2UmlJahr4*(G77+J77)),VzDmJahr4*(G77+J77+I77))","v":{"$error":"#N/A"}},{"$f":"IF(G77>0,(LukJahr4*$W$6),0)","v":0},{"$f":"SUM(G77,J77,K77,L77,M77+I77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),0)","v":"1904-01-31"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R77)=MONTH($P$36)),$Q$37,IF(AND(R77>=$P$36,R77<=$Q$36),30,IF((MONTH(R77)=MONTH($Q$36)),DAY($Q$36),0))))","v":0},{"$f":"IF($V$36=\"\",0,IF(R77<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R77)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R77)=MONTH($V$36)),$W$37,IF(AND(S77>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S77-DAY($P$36)+1,IF(AND(S77>0,DAY($P$36)>1),30-S77,(IF(S77>0,30-S77,IF(AND(R77>=$V$36,R77<=$W$36),30,IF((MONTH(R77)=MONTH($W$36)),DAY($W$36),0))))))))))","v":0},{"$f":"IF($Z$36=\"\",0,IF(R77<$Z$36,0,IF(AND(MONTH($Z$36)=MONTH($AA$36),MONTH(R77)=MONTH($AA$36)),$AA$37,IF(AND(MONTH($Z$36)<>MONTH($AA$36),MONTH(R77)=MONTH($Z$36)),$AA$37,IF(AND(T77>0,MONTH($Z$36)=MONTH($W$36)),30-DAY($W$36),(IF(T77>0,30-S77-T77,IF(AND(R77>=$Z$36,R77<=$AA$36),30,IF((MONTH(R77)=MONTH($AA$36)),DAY($AA$36),0)))))))))","v":0},{"$f":"(S77*$P$38/30)+(T77*$V$38/30)+(U77*$Z$38/30)","v":0},null,{"$f":"IF(AND(SUM(S77:U77)=30,U77>0),$Z$38*$Z$42,IF(AND(SUM(S77:U77)=30,T77>0),$V$38*$V$42,IF(AND(SUM(S77:U77)=30,S77>0),$P$38*$P$42,\"\")))","v":""},0,0,{"$f":"IF(V77>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V77>=Bmg1Jahr5,(RvBeitrJahr5*V77)+(AvBeitrJahr5*V77)+(U2UmlJahr5*V77)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V77))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM5*(V77+Z77+AA77+Y77-U2UmlJahr5*(V77+Z77)),VzDmJahr5*(V77+Z77+Y77))","v":{"$error":"#N/A"}},{"$f":"IF(V77>0,(LukJahr5*$W$6),0)","v":0},{"$f":"SUM(V77,Z77,AA77,AB77,AC77+Y77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),0)","v":"1905-01-31"},{"$f":"IF($AB$36=\"\",0,IF(AND(DAY($AB$36)>1,MONTH(AH77)=MONTH($AB$36)),$AC$37,IF(AND(AH77>=$AB$36,AH77<=$AC$36),30,IF((MONTH(AH77)=MONTH($AC$36)),DAY($AC$36),0))))","v":0},{"$f":"IF($AD$36=\"\",0,IF(AH77<$AD$36,0,IF(AND(MONTH($AD$36)=MONTH($AE$36),MONTH(AH77)=MONTH($AE$36)),$AE$37,IF(AND(MONTH($AD$36)<>MONTH($AE$36),MONTH(AH77)=MONTH($AD$36)),$AE$37,IF(AND(AI77>0,DAY($AB$36)>1,MONTH($AB$36)=MONTH($AC$36)),30-AI77-DAY($AB$36)+1,IF(AND(AI77>0,DAY($AB$36)>1),30-AI77,(IF(AI77>0,30-AI77,IF(AND(AH77>=$AD$36,AH77<=$AE$36),30,IF((MONTH(AH77)=MONTH($AE$36)),DAY($AE$36),0))))))))))","v":0},{"$f":"IF($AF$36=\"\",0,IF(AH77<$AF$36,0,IF(AND(MONTH($AF$36)=MONTH($AG$36),MONTH(AH77)=MONTH($AG$36)),$AG$37,IF(AND(MONTH($AF$36)<>MONTH($AG$36),MONTH(AH77)=MONTH($AF$36)),$AG$37,IF(AND(AJ77>0,MONTH($AF$36)=MONTH($AE$36)),30-DAY($AE$36),(IF(AJ77>0,30-AI77-AJ77,IF(AND(AH77>=$AF$36,AH77<=$AG$36),30,IF((MONTH(AH77)=MONTH($AG$36)),DAY($AG$36),0)))))))))","v":0},{"$f":"(AI77*$AB$38/30)+(AJ77*$AD$38/30)+(AK77*$AF$38/30)","v":0},null,{"$f":"IF(AND(SUM(AI77:AK77)=30,AK77>0),$AF$38*$AF$42,IF(AND(SUM(AI77:AK77)=30,AJ77>0),$AD$38*$AD$42,IF(AND(SUM(AI77:AK77)=30,AI77>0),$AB$38*$AB$42,\"\")))","v":""},0,0,{"$f":"IF(AL77>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL77>=Bmg1Jahr6,(RvBeitrJahr6*AL77)+(AvBeitrJahr6*AL77)+(U2UmlJahr6*AL77)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL77))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM6*(AL77+AP77+AQ77+AO77-U2UmlJahr6*(AL77+AP77)),VzDmJahr6*(AL77+AP77+AO77))","v":{"$error":"#N/A"}},{"$f":"IF(AL77>0,(LukJahr6*$W$6),0)","v":0},{"$f":"SUM(AL77,AP77,AQ77,AR77,AS77+AO77)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),1)","v":"1903-02-28"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C78)=MONTH($J$36)),$K$37,IF(AND(C78>=$J$36,C78<=$K$36),30,IF((MONTH(C78)=MONTH($K$36)),DAY($K$36),0))))","v":0},{"$f":"IF($L$36=\"\",0,IF(C78<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C78)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C78)=MONTH($L$36)),$M$37,IF(AND(D78>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D78-DAY($J$36)+1,IF(AND(D78>0,DAY($J$36)>1),30-D78,(IF(D78>0,30-D78,IF(AND(C78>=$L$36,C78<=$M$36),30,IF((MONTH(C78)=MONTH($M$36)),DAY($M$36),0))))))))))","v":0},{"$f":"IF($N$36=\"\",0,IF(C78<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C78)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C78)=MONTH($N$36)),$O$37,IF(AND(E78>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E78>0,30-D78-E78,IF(AND(C78>=$N$36,C78<=$O$36),30,IF((MONTH(C78)=MONTH($O$36)),DAY($O$36),0)))))))))","v":0},{"$f":"(D78*$J$38/30)+(E78*$L$38/30)+(F78*$N$38/30)","v":0},"",0,0,{"$f":"IF(G78>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G78>=Bmg1Jahr4,(RvBeitrJahr4*G78)+(AvBeitrJahr4*G78)+(U2UmlJahr4*G78)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G78))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$f":"SUM(G78,J78,K78,L78,M78+I78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),1)","v":"1904-02-29"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R78)=MONTH($P$36)),$Q$37,IF(AND(R78>=$P$36,R78<=$Q$36),30,IF((MONTH(R78)=MONTH($Q$36)),DAY($Q$36),0))))","v":0},{"$f":"IF($V$36=\"\",0,IF(R78<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R78)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R78)=MONTH($V$36)),$W$37,IF(AND(S78>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S78-DAY($P$36)+1,IF(AND(S78>0,DAY($P$36)>1),30-S78,(IF(S78>0,30-S78,IF(AND(R78>=$V$36,R78<=$W$36),30,IF((MONTH(R78)=MONTH($W$36)),DAY($W$36),0))))))))))","v":0},0,0,null,"",0,0,{"$f":"IF(V78>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V78>=Bmg1Jahr5,(RvBeitrJahr5*V78)+(AvBeitrJahr5*V78)+(U2UmlJahr5*V78)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V78))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$f":"SUM(V78,Z78,AA78,AB78,AC78+Y78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),1)","v":"1905-02-28"},0,0,0,0,null,"",0,0,{"$f":"IF(AL78>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL78>=Bmg1Jahr6,(RvBeitrJahr6*AL78)+(AvBeitrJahr6*AL78)+(U2UmlJahr6*AL78)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL78))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$f":"SUM(AL78,AP78,AQ78,AR78,AS78+AO78)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),2)","v":"1903-03-31"},0,0,0,0,"",0,0,{"$f":"IF(G79>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G79>=Bmg1Jahr4,(RvBeitrJahr4*G79)+(AvBeitrJahr4*G79)+(U2UmlJahr4*G79)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G79))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),2)","v":"1904-03-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V79>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V79>=Bmg1Jahr5,(RvBeitrJahr5*V79)+(AvBeitrJahr5*V79)+(U2UmlJahr5*V79)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V79))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),2)","v":"1905-03-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL79>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL79>=Bmg1Jahr6,(RvBeitrJahr6*AL79)+(AvBeitrJahr6*AL79)+(U2UmlJahr6*AL79)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL79))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),3)","v":"1903-04-30"},0,0,0,0,"",0,0,{"$f":"IF(G80>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G80>=Bmg1Jahr4,(RvBeitrJahr4*G80)+(AvBeitrJahr4*G80)+(U2UmlJahr4*G80)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G80))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),3)","v":"1904-04-30"},0,0,0,0,null,"",0,0,{"$f":"IF(V80>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V80>=Bmg1Jahr5,(RvBeitrJahr5*V80)+(AvBeitrJahr5*V80)+(U2UmlJahr5*V80)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V80))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),3)","v":"1905-04-30"},0,0,0,0,null,"",0,0,{"$f":"IF(AL80>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL80>=Bmg1Jahr6,(RvBeitrJahr6*AL80)+(AvBeitrJahr6*AL80)+(U2UmlJahr6*AL80)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL80))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),4)","v":"1903-05-31"},0,0,0,0,"",0,0,{"$f":"IF(G81>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G81>=Bmg1Jahr4,(RvBeitrJahr4*G81)+(AvBeitrJahr4*G81)+(U2UmlJahr4*G81)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G81))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),4)","v":"1904-05-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V81>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V81>=Bmg1Jahr5,(RvBeitrJahr5*V81)+(AvBeitrJahr5*V81)+(U2UmlJahr5*V81)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V81))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),4)","v":"1905-05-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL81>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL81>=Bmg1Jahr6,(RvBeitrJahr6*AL81)+(AvBeitrJahr6*AL81)+(U2UmlJahr6*AL81)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL81))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),5)","v":"1903-06-30"},0,0,0,0,"",0,0,{"$f":"IF(G82>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G82>=Bmg1Jahr4,(RvBeitrJahr4*G82)+(AvBeitrJahr4*G82)+(U2UmlJahr4*G82)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G82))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),5)","v":"1904-06-30"},0,0,0,0,null,"",0,0,{"$f":"IF(V82>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V82>=Bmg1Jahr5,(RvBeitrJahr5*V82)+(AvBeitrJahr5*V82)+(U2UmlJahr5*V82)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V82))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),5)","v":"1905-06-30"},0,0,0,0,null,"",0,0,{"$f":"IF(AL82>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL82>=Bmg1Jahr6,(RvBeitrJahr6*AL82)+(AvBeitrJahr6*AL82)+(U2UmlJahr6*AL82)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL82))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),6)","v":"1903-07-31"},0,0,0,0,"",0,0,{"$f":"IF(G83>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G83>=Bmg1Jahr4,(RvBeitrJahr4*G83)+(AvBeitrJahr4*G83)+(U2UmlJahr4*G83)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G83))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),6)","v":"1904-07-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V83>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V83>=Bmg1Jahr5,(RvBeitrJahr5*V83)+(AvBeitrJahr5*V83)+(U2UmlJahr5*V83)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V83))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),6)","v":"1905-07-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL83>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL83>=Bmg1Jahr6,(RvBeitrJahr6*AL83)+(AvBeitrJahr6*AL83)+(U2UmlJahr6*AL83)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL83))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),7)","v":"1903-08-31"},0,0,0,0,"",0,0,{"$f":"IF(G84>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G84>=Bmg1Jahr4,(RvBeitrJahr4*G84)+(AvBeitrJahr4*G84)+(U2UmlJahr4*G84)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G84))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),7)","v":"1904-08-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V84>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V84>=Bmg1Jahr5,(RvBeitrJahr5*V84)+(AvBeitrJahr5*V84)+(U2UmlJahr5*V84)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V84))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),7)","v":"1905-08-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL84>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL84>=Bmg1Jahr6,(RvBeitrJahr6*AL84)+(AvBeitrJahr6*AL84)+(U2UmlJahr6*AL84)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL84))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),8)","v":"1903-09-30"},0,0,0,0,"",0,0,{"$f":"IF(G85>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G85>=Bmg1Jahr4,(RvBeitrJahr4*G85)+(AvBeitrJahr4*G85)+(U2UmlJahr4*G85)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G85))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),8)","v":"1904-09-30"},0,0,0,0,null,"",0,0,{"$f":"IF(V85>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V85>=Bmg1Jahr5,(RvBeitrJahr5*V85)+(AvBeitrJahr5*V85)+(U2UmlJahr5*V85)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V85))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),8)","v":"1905-09-30"},0,0,0,0,null,"",0,0,{"$f":"IF(AL85>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL85>=Bmg1Jahr6,(RvBeitrJahr6*AL85)+(AvBeitrJahr6*AL85)+(U2UmlJahr6*AL85)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL85))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),9)","v":"1903-10-31"},0,0,0,0,{"$f":"IF(AND(SUM(D86:F86)=30,F86>0),$N$38*$N$42,IF(AND(SUM(D86:F86)=30,E86>0),$L$38*$L$42,IF(AND(SUM(D86:F86)=30,D86>0),$J$38*$J$42,\"\")))","v":""},0,0,{"$f":"IF(G86>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G86>=Bmg1Jahr4,(RvBeitrJahr4*G86)+(AvBeitrJahr4*G86)+(U2UmlJahr4*G86)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G86))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),9)","v":"1904-10-31"},0,0,0,0,null,{"$f":"IF(AND(SUM(S86:U86)=30,U86>0),$Z$38*$Z$42,IF(AND(SUM(S86:U86)=30,T86>0),$V$38*$V$42,IF(AND(SUM(S86:U86)=30,S86>0),$P$38*$P$42,\"\")))","v":""},0,0,{"$f":"IF(V86>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V86>=Bmg1Jahr5,(RvBeitrJahr5*V86)+(AvBeitrJahr5*V86)+(U2UmlJahr5*V86)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V86))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),9)","v":"1905-10-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL86>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL86>=Bmg1Jahr6,(RvBeitrJahr6*AL86)+(AvBeitrJahr6*AL86)+(U2UmlJahr6*AL86)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL86))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),10)","v":"1903-11-30"},0,0,0,0,"",0,{"$f":"IFERROR(IF(J43=\"ja\",H90,IF($X$6=TRUE,H90,0)),0)","v":0},{"$f":"IF((G87)>=Bmg2Jahr4,AGHBTR_Jahr4,IF((G87)>=Bmg1Jahr4,(RvBeitrJahr4*(G87+J87))+(AvBeitrJahr4*(G87+J87))+(U2UmlJahr4*(G87+J87))+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*(G87+J87)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),10)","v":"1904-11-30"},0,0,0,0,null,"",0,{"$f":"IFERROR(IF(P43=\"ja\",X90,IF($X$6=TRUE,X90,0)),0)","v":0},{"$f":"IF((V87)>=Bmg2Jahr5,AGHBTR_Jahr5,IF((V87)>=Bmg1Jahr5,(RvBeitrJahr5*(V87+Z87))+(AvBeitrJahr5*(V87+Z87))+(U2UmlJahr5*(V87+Z87))+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*(V87+Z87)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),10)","v":"1905-11-30"},0,0,0,0,null,"",0,{"$f":"IFERROR(IF(AB43=\"ja\",AN90,IF($X$6=TRUE,AN90,0)),0)","v":0},{"$f":"IF((AL87)>=Bmg2Jahr6,AGHBTR_Jahr6,IF((AL87)>=Bmg1Jahr6,(RvBeitrJahr6*(AL87+AP87))+(AvBeitrJahr6*(AL87+AP87))+(U2UmlJahr6*(AL87+AP87))+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*(AL87+AP87)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),11)","v":"1903-12-31"},0,0,0,0,"",0,0,{"$f":"IF(G88>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-DM (U3,U4,U5AUF)'!G88>=Bmg1Jahr4,(RvBeitrJahr4*G88)+(AvBeitrJahr4*G88)+(U2UmlJahr4*G88)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G88))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),11)","v":"1904-12-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V88>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-DM (U3,U4,U5AUF)'!V88>=Bmg1Jahr5,(RvBeitrJahr5*V88)+(AvBeitrJahr5*V88)+(U2UmlJahr5*V88)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V88))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),11)","v":"1905-12-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL88>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-DM (U3,U4,U5AUF)'!AL88>=Bmg1Jahr6,(RvBeitrJahr6*AL88)+(AvBeitrJahr6*AL88)+(U2UmlJahr6*AL88)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL88))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Summe Jahr",null,null,null,null,{"$f":"SUM(G77:G88)","v":0},null,{"$f":"SUM(I77:I88)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Summe Jahr",null,null,null,null,null,{"$f":"SUM(V77:V88)","v":0},null,null,{"$f":"SUM(Y77:Y88)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Summe Jahr",null,null,null,null,null,{"$f":"SUM(AL77:AL88)","v":0},null,null,{"$f":"SUM(AO77:AO88)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,null,null,null,null,null,"JSZ mtl.",{"$f":"IF(AND(J43=\"ja\",$X$6=TRUE),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),IF(AND($X$6=TRUE,J43=\"nein\"),(AVERAGE(H77:H88)/12)*COUNTIFS(G77:G88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J43=\"ja\"),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J87=0,0,J87/COUNTIFS(G77:G88,\">0\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(P43=\"ja\",$X$6=TRUE),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),IF(AND($X$6=TRUE,P43=\"nein\"),(AVERAGE(X77:X88)/12)*COUNTIFS(V77:W88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P43=\"ja\"),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(Z87=0,0,Z87/COUNTIFS(V77:W88,\">0\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(AB43=\"ja\",$X$6=TRUE),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),IF(AND($X$6=TRUE,AB43=\"nein\"),(AVERAGE(AN77:AN88)/12)*COUNTIFS(AL77:AM88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB43=\"ja\"),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AP87=0,0,AP87/COUNTIFS(AL77:AM88,\">0\"))","v":0}]
[]
[null,"Mittelwert ",null,null,null,null,{"$f":"IFERROR((SUM(G77:G88)/COUNTIFS(G77:G88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(H78:H89)/COUNTIFS(H78:H89,\">0\")),0)","v":0},null,{"$f":"IFERROR((SUM(J77:J88)/COUNTIFS(J77:J88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(K77:K88)/COUNTIFS(K77:K88,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(V77:W88)/COUNTIFS(V77:W88,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X78:X89))/12)*COUNTIFS(V78:W89,\">0\"),((AVERAGE(X84:X89))/12)*COUNTIFS(V78:W89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z77:Z88)/COUNTIFS(Z77:Z88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AA77:AA88)/COUNTIFS(AA77:AA88,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(AL77:AM88)/COUNTIFS(AL77:AM88,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN78:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"),((AVERAGE(AN84:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP77:AP88)/COUNTIFS(AP77:AP88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AQ77:AQ88)/COUNTIFS(AQ77:AQ88,\">0\")),0)","v":0},0,0,0]
[]
[]
[]
[null,"*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe Gesamtzeitraum",null,null,null,null,null,null,null,null,null,{"$f":"AD89+N89+AD69+N69+AT69+AT89","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Für PDB (Projektdatenblatt) -->z. B. kopieren und Werte einfügen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J20","v":1900},{"$f":"Z104+1","v":1901},{"$f":"AA104+1","v":1902},{"$f":"AB104+1","v":1903},{"$f":"AC104+1","v":1904},{"$f":"AD104+1","v":1905}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N69","v":{"$error":"#VALUE!"}},{"$f":"AD69","v":{"$error":"#N/A"}},{"$f":"AT69","v":{"$error":"#N/A"}},{"$f":"N89","v":{"$error":"#N/A"}},{"$f":"AD89","v":{"$error":"#N/A"}},{"$f":"AT89","v":{"$error":"#N/A"}}]

{"sheet":"HR-LM (U2,U5FOD,U7)","index":6,"n_rows":105,"n_cols":46,"rows_kept":105,"cut":false,"hidden":true,"merged":[[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,21,23,22],[23,25,23,26],[4,8,4,10],[4,30,4,32],[5,8,5,10],[5,30,5,32],[19,9,19,14],[19,15,19,26],[19,27,19,32],[23,27,23,28],[23,29,23,30],[23,31,23,32],[24,29,24,30],[24,31,24,32],[25,9,25,10],[25,11,25,12],[25,13,25,14],[25,15,25,16],[25,21,25,22],[25,25,25,26],[25,27,25,28],[25,29,25,30],[25,31,25,32],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,21,24,22],[24,25,24,26],[24,27,24,28],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,21,26,22],[26,25,26,26],[26,27,26,28],[26,29,26,30],[26,31,26,32],[27,27,27,28],[27,29,27,30],[27,31,27,32],[28,9,28,14],[28,15,28,26],[28,27,28,32],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,21,27,22],[27,25,27,26],[29,27,29,28],[29,29,29,30],[29,31,29,32],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,21,30,22],[30,25,30,26],[30,27,30,28],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,21,29,22],[29,25,29,26],[30,29,30,30],[30,31,30,32],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,21,31,22],[31,25,31,26],[31,27,31,28],[31,29,31,30],[31,31,31,32],[33,9,33,14],[33,15,33,26],[33,27,33,32],[37,9,37,10],[37,11,37,12],[37,13,37,14],[37,15,37,16],[37,21,37,22],[37,25,37,26],[37,27,37,28],[37,29,37,30],[37,31,37,32],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,21,38,22],[38,25,38,26],[38,27,38,28],[38,29,38,30],[38,31,38,32],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,21,39,22],[39,25,39,26],[39,27,39,28],[39,29,39,30],[39,31,39,32],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,21,40,22],[40,25,40,26],[40,27,40,28],[40,29,40,30],[40,31,40,32],[41,27,41,28],[41,29,41,30],[41,31,41,32],[42,9,42,14],[42,15,42,26],[42,27,42,32],[41,9,41,10],[41,11,41,12],[41,13,41,14],[41,15,41,16],[41,21,41,22],[41,25,41,26],[43,27,43,28],[43,29,43,30],[43,31,43,32],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,21,44,22],[44,25,44,26],[44,27,44,28],[43,9,43,10],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,21,43,22],[43,25,43,26],[44,29,44,30],[44,31,44,32],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,21,45,22],[45,25,45,26],[45,27,45,28],[45,29,45,30],[56,15,56,16],[56,21,56,22],[56,31,56,32],[56,37,56,38],[57,15,57,16],[57,21,57,22],[57,31,57,32],[57,37,57,38],[45,31,45,32],[54,15,54,16],[54,21,54,22],[54,31,54,32],[54,37,54,38],[55,15,55,16],[55,21,55,22],[55,31,55,32],[55,37,55,38],[60,15,60,16],[60,21,60,22],[60,31,60,32],[60,37,60,38],[61,15,61,16],[61,21,61,22],[61,31,61,32],[61,37,61,38],[58,15,58,16],[58,21,58,22],[58,31,58,32],[58,37,58,38],[59,15,59,16],[59,21,59,22],[59,31,59,32],[59,37,59,38],[64,15,64,16],[64,21,64,22],[64,31,64,32],[64,37,64,38],[65,15,65,16],[65,21,65,22],[65,31,65,32],[65,37,65,38],[62,15,62,16],[62,21,62,22],[62,31,62,32],[62,37,62,38],[63,15,63,16],[63,21,63,22],[63,31,63,32],[63,37,63,38],[68,15,68,16],[68,21,68,22],[68,31,68,32],[68,37,68,38],[69,21,69,22],[69,37,69,38],[66,15,66,16],[66,21,66,22],[66,31,66,32],[66,37,66,38],[67,15,67,16],[67,21,67,22],[67,31,67,32],[67,37,67,38],[75,15,75,16],[75,21,75,22],[75,31,75,32],[75,37,75,38],[76,15,76,16],[76,21,76,22],[76,31,76,32],[76,37,76,38],[71,15,71,16],[71,21,71,22],[71,31,71,32],[71,37,71,38],[74,15,74,16],[74,21,74,22],[74,31,74,32],[74,37,74,38],[79,15,79,16],[79,21,79,22],[79,31,79,32],[79,37,79,38],[80,15,80,16],[80,21,80,22],[80,31,80,32],[80,37,80,38],[77,15,77,16],[77,21,77,22],[77,31,77,32],[77,37,77,38],[78,15,78,16],[78,21,78,22],[78,31,78,32],[78,37,78,38],[83,15,83,16],[83,21,83,22],[83,31,83,32],[83,37,83,38],[84,15,84,16],[84,21,84,22],[84,31,84,32],[84,37,84,38],[81,15,81,16],[81,21,81,22],[81,31,81,32],[81,37,81,38],[82,15,82,16],[82,21,82,22],[82,31,82,32],[82,37,82,38],[87,15,87,16],[87,21,87,22],[87,31,87,32],[87,37,87,38],[88,15,88,16],[88,21,88,22],[88,31,88,32],[88,37,88,38],[85,15,85,16],[85,21,85,22],[85,31,85,32],[85,37,85,38],[86,15,86,16],[86,21,86,22],[86,31,86,32],[86,37,86,38],[95,1,95,11],[95,15,95,22],[95,25,95,28],[89,21,89,22],[89,37,89,38],[91,15,91,16],[91,21,91,22],[91,31,91,32],[91,37,91,38]]}
[]
[null,"Hochrechnung*"]
[null,{"$f":"'HR-DM (U3,U4,U5AUF)'!B3","v":"Stand: 10.12.2025 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V02)"}]
[null,"Bitte nur die roten Felder (PFLICHTFELDER) und die blauen Felder ausfüllen! Die gelben Felder können im Nachhinein für Korrekturen überschrieben werden."]
[null,"Erstellungsdatum",null,null,null,null,"PSP-Element",null,"Projektbezeichnung",null,null,"Name/Pers.Nr","Beginn","Ende","Wochenstunden im Projekt in %","Entgeltgruppe (Drop Down)","Stufe\n(DropDown)",null,null,null,null,"Stufenwechsel \nab4)","Finanzierungs-anteil - LUK-Beitrag",{"$f":"'HR-DM (U3,U4,U5AUF)'!X5","v":true},null,null,null,null,null,null,"Bermerkung "]
[null,null,null,null,null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$8","v":0},null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$11","v":"00:00:00"},{"$f":"PKHR_für_Tarifpersonal!$D$11","v":"00:00:00"},{"$f":"O8*J30/100*O10/J30*100","v":0},{"$f":"PKHR_für_Tarifpersonal!$C$12","v":"Bitte auswählen"},{"$f":"PKHR_für_Tarifpersonal!$C$13","v":"Bitte auswählen"},null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$14","v":{"$error":"#VALUE!"}},0,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stellenanteil in %",null,null,null,null,null,null,null,"Wochenstunden  Gesamt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$16","v":0},null,null,null,null,null,null,null,{"$f":"IF(O8=0,J30,O8*J30/100*100)","v":39},false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projektanteil in %",null,null,null,null,null,null,null,"Wochenstunden im Projekt",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$17","v":0},null,null,null,null,null,null,null,{"$f":"IF(O10=0,O6*W8,W8*O10)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($Q$6+R12>6,\"\",$Q$6+R12)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))>$N$6,\"01.01.1900\",IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))),\"01.01.1900\")","v":"01.01.1900"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF($Q$6+R13>6,\"\",$Q$6+R13)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12)))>N$6,\"01.01.1900\",IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF($Q$6+R14>6,\"\",$Q$6+R14)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13)))>N$6,\"01.01.1900\",IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF($Q$6+R15>6,\"\",$Q$6+R15)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14)))>N$6,\"01.01.1900\",IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF($Q$6+R16>6,\"\",$Q$6+R16)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15)))>N$6,\"01.01.1900\",IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15))))","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"YEAR(M6)","v":1900},null,null,null,null,null,{"$f":"J20+1","v":1901},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P20+1","v":1902}]
[null,null,null,null,null,null,null,null,null,"von","bis","von","bis","von","bis","von","bis",null,null,null,null,"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))","v":"00:00:00"},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))=\"\",\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J20=YEAR($N$6),$V$6>$N$6),$N$6,IF(J20=YEAR($V$6),$V$6-1,IF(J20=YEAR($T$12),$T$12-1,IF(J20=YEAR($T$13),$T$13-1,IF(J20=YEAR($T$14),$T$14-1,IF(J20=YEAR($T$15),$T$15-1,IF(J20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(N6<V6,YEAR(N6)=YEAR(V6))=TRUE,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(IF(AND(J20=YEAR($N$6),$V$6>$N$6),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(YEAR(N6)<P20,\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))))","v":""},{"$f":"IF(IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P20,12,31),IF(AND(P20=YEAR($N$6),$V$6>$N$6),$N$6,IF(P20=YEAR($V$6),$V$6-1,IF(P20=YEAR($T$12),$T$12-1,IF(P20=YEAR($T$13),$T$13-1,IF(P20=YEAR($T$14),$T$14-1,IF(P20=YEAR($T$15),$T$15-1,IF(P20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))))))))))","v":""},null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))","v":""},null,null,null,null,{"$f":"IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))","v":""},{"$f":"IF(IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB20,12,31),IF(AND(AB20=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB20=YEAR($V$6),$V$6-1,IF(AB20=YEAR($T$12),$T$12-1,IF(AB20=YEAR($T$13),$T$13-1,IF(AB20=YEAR($T$14),$T$14-1,IF(AB20=YEAR($T$15),$T$15-1,IF(AB20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31)))))))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD22=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31))))))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",0,(EOMONTH(J22,0)-J22+1)/(EOMONTH(J22,0)-EOMONTH(J22,-1))+(K22-EOMONTH(K22,-1))/(EOMONTH(K22,0)-EOMONTH(K22,-1))+MONTH(K22)-MONTH(J22)-1+(YEAR(K22)-YEAR(J22))*12)","v":{"$error":"#NUM!"}},{"$f":"IF(AND(DAY(J22)>1,MONTH(J22)<>MONTH(K22)),30-DAY(J22)+1,IF(J22=\"\",0,(IF(MONTH(J22)=MONTH(K22),IF(OR(K22=C57,K22=C58,K22=C59,K22=C60,K22=C61,K22=C62,K22=C63,K22=C64,K22=C65,K22=C66,K22=C67,K22=C68),30-DAY(J22)+1,IF(MONTH(J22)=MONTH(K22),DAY(K22)-DAY(J22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,(EOMONTH(L22,0)-L22+1)/(EOMONTH(L22,0)-EOMONTH(L22,-1))+(M22-EOMONTH(M22,-1))/(EOMONTH(M22,0)-EOMONTH(M22,-1))+MONTH(M22)-MONTH(L22)-1+(YEAR(M22)-YEAR(L22))*12)","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,IF(AND(DAY(L22)=1,MONTH(L22)<>MONTH(M22)),30,IF(AND(DAY(L22)>1,MONTH(L22)<>MONTH(M22)),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),IF(OR(M22=C57,M22=C58,M22=C59,M22=C60,M22=C61,M22=C62,M22=C63,M22=C64,M22=C65,M22=C66,M22=C67,M22=C68),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),DAY(M22)-DAY(L22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(N22=\"\",0,(EOMONTH(N22,0)-N22+1)/(EOMONTH(N22,0)-EOMONTH(N22,-1))+(O22-EOMONTH(O22,-1))/(EOMONTH(O22,0)-EOMONTH(O22,-1))+MONTH(O22)-MONTH(N22)-1+(YEAR(O22)-YEAR(N22))*12)","v":0},{"$f":"IF(N22=\"\",0,IF(AND(DAY(N22)=1,MONTH(N22)<>MONTH(O22)),30,IF(AND(DAY(N22)>1,MONTH(N22)<>MONTH(O22)),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),IF(OR(O22=C57,O22=C58,O22=C59,O22=C60,O22=C61,O22=C62,O22=C63,O22=C64,O22=C65,O22=C66,O22=C67,O22=C68),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),DAY(O22)-DAY(N22)+1,0))))))","v":0},{"$f":"IF(P22=\"\",0,(EOMONTH(P22,0)-P22+1)/(EOMONTH(P22,0)-EOMONTH(P22,-1))+(Q22-EOMONTH(Q22,-1))/(EOMONTH(Q22,0)-EOMONTH(Q22,-1))+MONTH(Q22)-MONTH(P22)-1+(YEAR(Q22)-YEAR(P22))*12)","v":0},{"$f":"IF(AND(DAY(P22)>1,MONTH(P22)<>MONTH(Q22)),30-DAY(P22)+1,IF(P22=\"\",0,(IF(MONTH(P22)=MONTH(Q22),IF(OR(Q22=R57,Q22=R58,Q22=R59,Q22=R60,Q22=R61,Q22=R62,Q22=R63,Q22=R64,Q22=R65,Q22=R66,Q22=R67,Q22=R68),30-DAY(P22)+1,IF(MONTH(P22)=MONTH(Q22),DAY(Q22)-DAY(P22)+1,0))))))","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF(V22=\"\",0,(EOMONTH(V22,0)-V22+1)/(EOMONTH(V22,0)-EOMONTH(V22,-1))+(W22-EOMONTH(W22,-1))/(EOMONTH(W22,0)-EOMONTH(W22,-1))+MONTH(W22)-MONTH(V22)-1+(YEAR(W22)-YEAR(V22))*12)","v":0},{"$f":"IF(V22=\"\",0,IF(AND(DAY(V22)=1,MONTH(V22)<>MONTH(W22)),30,IF(AND(DAY(V22)>1,MONTH(V22)<>MONTH(W22)),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),IF(OR(W22=R57,W22=R58,W22=R59,W22=R60,W22=R61,W22=R62,W22=R63,W22=R64,W22=R65,W22=R66,W22=R67,W22=R68),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),DAY(W22)-DAY(V22)+1,0))))))","v":0},null,null,{"$f":"IF(Z22=\"\",0,(EOMONTH(Z22,0)-Z22+1)/(EOMONTH(Z22,0)-EOMONTH(Z22,-1))+(AA22-EOMONTH(AA22,-1))/(EOMONTH(AA22,0)-EOMONTH(AA22,-1))+MONTH(AA22)-MONTH(Z22)-1+(YEAR(AA22)-YEAR(Z22))*12)","v":0},{"$f":"IF(Z22=\"\",0,IF(AND(DAY(Z22)=1,MONTH(Z22)<>MONTH(AA22)),30,IF(AND(DAY(Z22)>1,MONTH(Z22)<>MONTH(AA22)),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),IF(OR(AA22=R57,AA22=R58,AA22=R59,AA22=R60,AA22=R61,AA22=R62,AA22=R63,AA22=R64,AA22=R65,AA22=R66,AA22=R67,AA22=R68),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),DAY(AA22)-DAY(Z22)+1,0))))))","v":0},{"$f":"IF(AB22=\"\",0,(EOMONTH(AB22,0)-AB22+1)/(EOMONTH(AB22,0)-EOMONTH(AB22,-1))+(AC22-EOMONTH(AC22,-1))/(EOMONTH(AC22,0)-EOMONTH(AC22,-1))+MONTH(AC22)-MONTH(AB22)-1+(YEAR(AC22)-YEAR(AB22))*12)","v":0},{"$f":"IF(AND(DAY(AB22)>1,MONTH(AB22)<>MONTH(AC22)),30-DAY(AB22)+1,IF(AB22=\"\",0,(IF(MONTH(AB22)=MONTH(AC22),IF(OR(AC22=AH57,AC22=AH58,AC22=AH59,AC22=AH60,AC22=AH61,AC22=AH62,AC22=AH63,AC22=AH64,AC22=AH65,AC22=AH66,AC22=AH67,AC22=AH68),30-DAY(AB22)+1,IF(MONTH(AB22)=MONTH(AC22),DAY(AC22)-DAY(AB22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD22=\"\",0,(EOMONTH(AD22,0)-AD22+1)/(EOMONTH(AD22,0)-EOMONTH(AD22,-1))+(AE22-EOMONTH(AE22,-1))/(EOMONTH(AE22,0)-EOMONTH(AE22,-1))+MONTH(AE22)-MONTH(AD22)-1+(YEAR(AE22)-YEAR(AD22))*12)","v":0},{"$f":"IF(AD22=\"\",0,IF(AND(DAY(AD22)=1,MONTH(AD22)<>MONTH(AE22)),30,IF(AND(DAY(AD22)>1,MONTH(AD22)<>MONTH(AE22)),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),IF(OR(AE22=AH57,AE22=AH58,AE22=AH59,AE22=AH60,AE22=AH61,AE22=AH62,AE22=AH63,AE22=AH64,AE22=AH65,AE22=AH66,AE22=AH67,AE22=AH68),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),DAY(AE22)-DAY(AD22)+1,0))))))","v":0},{"$f":"IF(AF22=\"\",0,(EOMONTH(AF22,0)-AF22+1)/(EOMONTH(AF22,0)-EOMONTH(AF22,-1))+(AG22-EOMONTH(AG22,-1))/(EOMONTH(AG22,0)-EOMONTH(AG22,-1))+MONTH(AG22)-MONTH(AF22)-1+(YEAR(AG22)-YEAR(AF22))*12)","v":0},{"$f":"IF(AF22=\"\",0,IF(AND(DAY(AF22)=1,MONTH(AF22)<>MONTH(AG22)),30,IF(AND(DAY(AF22)>1,MONTH(AF22)<>MONTH(AG22)),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),IF(OR(AG22=AH57,AG22=AH58,AG22=AH59,AG22=AH60,AG22=AH61,AG22=AH62,AG22=AH63,AG22=AH64,AG22=AH65,AG22=AH66,AG22=AH67,AG22=AH68),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),DAY(AG22)-DAY(AF22)+1,0))))))","v":0}]
[null,"ENTGELT",null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",0,(J27*J31)*(J32+100%))","v":{"$error":"#N/A"}},null,{"$f":"IF(L22=\"\",0,(L27*L31)*(L32+100%))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(N22=\"\",0,(N27*N31)*(N32+100%))","v":0},null,{"$f":"IF(P22=\"\",0,(P27*P31)*(P32+100%))","v":0},null,null,null,null,null,{"$f":"IF(V22=\"\",0,(V27*V31)*(V32+100%))","v":0},null,null,null,{"$f":"IF(Z22=\"\",0,(Z27*Z31)*(Z32+100%))","v":0},null,{"$f":"IF(AB22=\"\",0,(AB27*AB31)*(AB32+100%))","v":0},null,{"$f":"IF(AD22=\"\",0,(AD27*AD31)*(AD32+100%))","v":0},null,{"$f":"IF(AF22=\"\",0,(AF27*AF31)*(AF32+100%))","v":0}]
[null,"Entgeltgruppe",null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",\"\",P6)","v":"Bitte auswählen"},null,{"$f":"IF(L22=\"\",\"\",IF(IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\"))))))))=\"\",\"\",$P$6))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,null,null,null,null,{"$f":"IF(OR(V22=$V$6,V22=$T$12,V22=$T$13,V22=$T$14,V22=$T$15,V22=$T$16),P25,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD22=$V$6,AD22=$T$12,AD22=$T$13,AD22=$T$14,AD22=$T$15,AD22=$T$16),AB25,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Q6),\"\",Q6)","v":"Bitte auswählen"},null,{"$f":"IF(ISBLANK(V6),\"\",IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(P22=\"\",\"\",IF(P22=$V$6,S12,IF(YEAR(N6)<P20,\"\",IF(IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\")))))=\"\",J26,L26))))","v":""},null,null,null,null,null,{"$f":"IF(V22=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(V22=$V$6,$S$12,IF(V22=$T$12,$S$13,IF(V22=$T$13,$S$14,IF(V22=$T$14,$S$15,IF(V22=$T$15,$S$16,\"\")))))))","v":""},null,null,null,null,null,{"$f":"IF(AB22=\"\",\"\",IF(AB22=$V$6,$S$12,IF(AB22=$T$12,$S$13,IF(AB22=$T$13,$S$14,IF(AB22=$T$14,$S$15,IF(AB22=$T$15,$S$16,IF(V26=\"\",P26,V26)))))))","v":""},null,{"$f":"IF(AD22=\"\",\"\",IF(ISBLANK(V6),\"\",IF(AD22=$V$6,$S$12,IF(AD22=$T$12,$S$13,IF(AD22=$T$13,$S$14,IF(AD22=$T$14,$S$15,IF(AD22=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0)))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0)))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0)))","v":0}]
[null,"Jahressonderzahlung (JSZ)2)",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))))","v":0}]
[null,"Anspruch im Kalenderjahr vorhanden?",null,null,null,null,null,null,null,{"$f":"IF(SUM(D68:F68)>0,\"ja\",\"nein\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(SUM(S68:U68)>0,\"ja\",\"nein\")","v":"nein"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AI68:AK68)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",null,null,null,null,null,null,null,{"$f":"StundenJahr1","v":39},null,{"$f":"StundenJahr1","v":39},null,{"$f":"StundenJahr1","v":39},null,{"$f":"StundenJahr2","v":39},null,null,null,null,null,{"$f":"StundenJahr2","v":39},null,null,null,{"$f":"StundenJahr2","v":39},null,{"$f":"StundenJahr3","v":39},null,{"$f":"StundenJahr3","v":39},null,{"$f":"StundenJahr3","v":39}]
[null,"Anteil in % ( Std./ Woche)",null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",\"\",IF(YEAR(M6)<$J$20,\"\",$O$6))","v":0},null,{"$f":"IF(L27>0,$O$6,0)","v":0},null,null,null,{"$f":"IF(YEAR($N$6)<$P$20,\"\",$O$6)","v":""},null,null,null,null,null,{"$f":"IF(V27>0,$O$6,0)","v":0},null,null,null,null,null,{"$f":"IF(YEAR($N$6)<$AB$20,\"\",$O$6)","v":""},null,{"$f":"IF(AD27>0,$O$6,0)","v":0}]
[null,"ggf. Kalkulation Tariferhöhung3)",null,null,null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"AB20+1","v":1903},null,null,null,null,null,{"$f":"J34+1","v":1904},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P34+1","v":1905}]
[null,null,null,null,null,null,null,null,null,"von","bis","von","bis","von","bis","von","bis",null,null,null,null,"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),J34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(J34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),$N$6,IF(J34=YEAR($V$6),$V$6-1,IF(J34=YEAR($T$12),$T$12-1,IF(J34=YEAR($T$13),$T$13-1,IF(J34=YEAR($T$14),$T$14-1,IF(J34=YEAR($T$15),$T$15-1,IF(J34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31))))))))))))))","v":""},{"$f":"IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\")))))))))))","v":""},{"$f":"IF(L36=\"\",\"\",IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31)))))))","v":""},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),$N$6,IF(P34=YEAR($V$6),$V$6-1,IF(P34=YEAR($T$12),$T$12-1,IF(P34=YEAR($T$13),$T$13-1,IF(P34=YEAR($T$14),$T$14-1,IF(P34=YEAR($T$15),$T$15-1,IF(P34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))))))))))","v":""},null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(V36=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))","v":""},null,null,null,null,{"$f":"IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB34=YEAR($V$6),$V$6-1,IF(AB34=YEAR($T$12),$T$12-1,IF(AB34=YEAR($T$13),$T$13-1,IF(AB34=YEAR($T$14),$T$14-1,IF(AB34=YEAR($T$15),$T$15-1,IF(AB34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))))))))))","v":""},{"$f":"IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD36=\"\",\"\",IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",0,(EOMONTH(J36,0)-J36+1)/(EOMONTH(J36,0)-EOMONTH(J36,-1))+(K36-EOMONTH(K36,-1))/(EOMONTH(K36,0)-EOMONTH(K36,-1))+MONTH(K36)-MONTH(J36)-1+(YEAR(K36)-YEAR(J36))*12)","v":0},{"$f":"IF(AND(DAY(J36)>1,MONTH(J36)<>MONTH(K36)),30-DAY(J36)+1,IF(J36=\"\",0,(IF(MONTH(J36)=MONTH(K36),IF(OR(K36=C77,K36=C78,K36=C79,K36=C80,K36=C81,K36=C82,K36=C83,K36=C84,K36=C85,K36=C86,K36=C87,K36=C88),30-DAY(J36)+1,IF(MONTH(J36)=MONTH(K36),DAY(K36)-DAY(J36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L36=\"\",0,(EOMONTH(L36,0)-L36+1)/(EOMONTH(L36,0)-EOMONTH(L36,-1))+(M36-EOMONTH(M36,-1))/(EOMONTH(M36,0)-EOMONTH(M36,-1))+MONTH(M36)-MONTH(L36)-1+(YEAR(M36)-YEAR(L36))*12)","v":0},{"$f":"IF(L36=\"\",0,IF(AND(DAY(L36)=1,MONTH(L36)<>MONTH(M36)),30,IF(AND(DAY(L36)>1,MONTH(L36)<>MONTH(M36)),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),IF(OR(M36=C77,M36=C78,M36=C79,M36=C80,M36=C81,M36=C82,M36=C83,M36=C84,M36=C85,M36=C86,M36=C87,M36=C88),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),DAY(M36)-DAY(L36)+1,0))))))","v":0},{"$f":"IF(N36=\"\",0,(EOMONTH(N36,0)-N36+1)/(EOMONTH(N36,0)-EOMONTH(N36,-1))+(O36-EOMONTH(O36,-1))/(EOMONTH(O36,0)-EOMONTH(O36,-1))+MONTH(O36)-MONTH(N36)-1+(YEAR(O36)-YEAR(N36))*12)","v":0},{"$f":"IF(N36=\"\",0,IF(AND(DAY(N36)=1,MONTH(N36)<>MONTH(O36)),30,IF(AND(DAY(N36)>1,MONTH(N36)<>MONTH(O36)),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),IF(OR(O36=C77,O36=C78,O36=C79,O36=C80,O36=C81,O36=C82,O36=C83,O36=C84,O36=C85,O36=C86,O36=C87,O36=C88),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),DAY(O36)-DAY(N36)+1,0))))))","v":0},{"$f":"IF(P36=\"\",0,(EOMONTH(P36,0)-P36+1)/(EOMONTH(P36,0)-EOMONTH(P36,-1))+(Q36-EOMONTH(Q36,-1))/(EOMONTH(Q36,0)-EOMONTH(Q36,-1))+MONTH(Q36)-MONTH(P36)-1+(YEAR(Q36)-YEAR(P36))*12)","v":0},{"$f":"IF(AND(DAY(P36)>1,MONTH(P36)<>MONTH(Q36)),30-DAY(P36)+1,IF(P36=\"\",0,(IF(MONTH(P36)=MONTH(Q36),IF(OR(Q36=R77,Q36=R78,Q36=R79,Q36=R80,Q36=R81,Q36=R82,Q36=R83,Q36=R84,Q36=R85,Q36=R86,Q36=R87,Q36=R88),30-DAY(P36)+1,IF(MONTH(P36)=MONTH(Q36),DAY(Q36)-DAY(P36)+1,0))))))","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF(V36=\"\",0,(EOMONTH(V36,0)-V36+1)/(EOMONTH(V36,0)-EOMONTH(V36,-1))+(W36-EOMONTH(W36,-1))/(EOMONTH(W36,0)-EOMONTH(W36,-1))+MONTH(W36)-MONTH(V36)-1+(YEAR(W36)-YEAR(V36))*12)","v":0},{"$f":"IF(V36=\"\",0,IF(AND(DAY(V36)=1,MONTH(V36)<>MONTH(W36)),30,IF(AND(DAY(V36)>1,MONTH(V36)<>MONTH(W36)),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),IF(OR(W36=R77,W36=R78,W36=R79,W36=R80,W36=R81,W36=R82,W36=R83,W36=R84,W36=R85,W36=R86,W36=R87,W36=R88),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),DAY(W36)-DAY(V36)+1,0))))))","v":0},null,null,{"$f":"IF(Z36=\"\",0,(EOMONTH(Z36,0)-Z36+1)/(EOMONTH(Z36,0)-EOMONTH(Z36,-1))+(AA36-EOMONTH(AA36,-1))/(EOMONTH(AA36,0)-EOMONTH(AA36,-1))+MONTH(AA36)-MONTH(Z36)-1+(YEAR(AA36)-YEAR(Z36))*12)","v":0},{"$f":"IF(Z36=\"\",0,IF(AND(DAY(Z36)=1,MONTH(Z36)<>MONTH(AA36)),30,IF(AND(DAY(Z36)>1,MONTH(Z36)<>MONTH(AA36)),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),IF(OR(AA36=R77,AA36=R78,AA36=R79,AA36=R80,AA36=R81,AA36=R82,AA36=R83,AA36=R84,AA36=R85,AA36=R86,AA36=R87,AA36=R88),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),DAY(AA36)-DAY(Z36)+1,0))))))","v":0},{"$f":"IF(AB36=\"\",0,(EOMONTH(AB36,0)-AB36+1)/(EOMONTH(AB36,0)-EOMONTH(AB36,-1))+(AC36-EOMONTH(AC36,-1))/(EOMONTH(AC36,0)-EOMONTH(AC36,-1))+MONTH(AC36)-MONTH(AB36)-1+(YEAR(AC36)-YEAR(AB36))*12)","v":0},{"$f":"IF(AND(DAY(AB36)>1,MONTH(AB36)<>MONTH(AC36)),30-DAY(AB36)+1,IF(AB36=\"\",0,(IF(MONTH(AB36)=MONTH(AC36),IF(OR(AC36=AH77,AC36=AH78,AC36=AH79,AC36=AH80,AC36=AH81,AC36=AH82,AC36=AH83,AC36=AH84,AC36=AH85,AC36=AH86,AC36=AH87,AC36=AH88),30-DAY(AB36)+1,IF(MONTH(AB36)=MONTH(AC36),DAY(AC36)-DAY(AB36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD36=\"\",0,(EOMONTH(AD36,0)-AD36+1)/(EOMONTH(AD36,0)-EOMONTH(AD36,-1))+(AE36-EOMONTH(AE36,-1))/(EOMONTH(AE36,0)-EOMONTH(AE36,-1))+MONTH(AE36)-MONTH(AD36)-1+(YEAR(AE36)-YEAR(AD36))*12)","v":0},{"$f":"IF(AD36=\"\",0,IF(AND(DAY(AD36)=1,MONTH(AD36)<>MONTH(AE36)),30,IF(AND(DAY(AD36)>1,MONTH(AD36)<>MONTH(AE36)),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),IF(OR(AE36=AH77,AE36=AH78,AE36=AH79,AE36=AH80,AE36=AH81,AE36=AH82,AE36=AH83,AE36=AH84,AE36=AH85,AE36=AH86,AE36=AH87,AE36=AH88),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),DAY(AE36)-DAY(AD36)+1,0))))))","v":0},{"$f":"IF(AF36=\"\",0,(EOMONTH(AF36,0)-AF36+1)/(EOMONTH(AF36,0)-EOMONTH(AF36,-1))+(AG36-EOMONTH(AG36,-1))/(EOMONTH(AG36,0)-EOMONTH(AG36,-1))+MONTH(AG36)-MONTH(AF36)-1+(YEAR(AG36)-YEAR(AF36))*12)","v":0},{"$f":"IF(AF36=\"\",0,IF(AND(DAY(AF36)=1,MONTH(AF36)<>MONTH(AG36)),30,IF(AND(DAY(AF36)>1,MONTH(AF36)<>MONTH(AG36)),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),IF(OR(AG36=AH77,AG36=AH78,AG36=AH79,AG36=AH80,AG36=AH81,AG36=AH82,AG36=AH83,AG36=AH84,AG36=AH85,AG36=AH86,AG36=AH87,AG36=AH88),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),DAY(AG36)-DAY(AF36)+1,0))))))","v":0}]
[null,"ENTGELT",null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",0,(J41*J45)*(J46+100%))","v":0},null,{"$f":"IF(L36=\"\",0,(L41*L45)*(L46+100%))","v":0},null,{"$f":"IF(N36=\"\",0,(N41*N45)*(N46+100%))","v":0},null,{"$f":"IF(P36=\"\",0,(P41*P45)*(P46+100%))","v":0},null,null,null,null,null,{"$f":"IF(V36=\"\",0,(V41*V45)*(V46+100%))","v":0},null,null,null,{"$f":"IF(Z36=\"\",0,(Z41*Z45)*(Z46+100%))","v":0},null,{"$f":"IF(AB36=\"\",0,(AB41*AB45)*(AB46+100%))","v":0},null,{"$f":"IF(AD36=\"\",0,(AD41*AD45)*(AD46+100%))","v":0},null,{"$f":"IF(AF36=\"\",0,(AF41*AF45)*(AF46+100%))","v":0}]
[null,"Entgeltgruppe ",null,null,null,null,null,null,null,{"$f":"IF(YEAR(N6)<J34,\"\",$P$6)","v":""},null,{"$f":"IF(OR(L36=$V$6,L36=$T$12,L36=$T$13,L36=$T$14,L36=$T$15,L36=$T$16),J39,\"\")","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,null,null,null,null,{"$f":"IF(OR(V36=$V$6,V36=$T$12,V36=$T$13,V36=$T$14,V36=$T$15,V36=$T$16),P39,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD36=$V$6,AD36=$T$12,AD36=$T$13,AD36=$T$14,AD36=$T$15,AD36=$T$16),AB39,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",\"\",IF(J36=$V$6,$S$12,IF(J36=$T$12,$S$13,IF(J36=$T$13,$S$14,IF(J36=$T$14,$S$15,IF(J36=$T$15,$S$16,IF(AD26=\"\",AB26,AD26)))))))","v":""},null,{"$f":"IF(L36=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(L36=$V$6,$S$12,IF(L36=$T$12,$S$13,IF(L36=$T$13,$S$14,IF(L36=$T$14,$S$15,IF(L36=$T$15,$S$16,\"\")))))))","v":""},null,null,null,{"$f":"IF(P36=\"\",\"\",IF(P36=$V$6,$S$12,IF(P36=$T$12,$S$13,IF(P36=$T$13,$S$14,IF(P36=$T$14,$S$15,IF(P36=$T$15,$S$16,IF(L40=\"\",J40,L40)))))))","v":""},null,null,null,null,null,{"$f":"IF(ISBLANK(Q6),\"\",IF(V36=$V$6,$S$12,IF(V36=$T$12,$S$13,IF(V36=$T$13,$S$14,IF(V36=$T$14,$S$15,IF(V36=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(AB36=\"\",\"\",IF(AB36=$V$6,$S$12,IF(AB36=$T$12,$S$13,IF(AB36=$T$13,$S$14,IF(AB36=$T$14,$S$15,IF(AB36=$T$15,$S$16,IF(V40=\"\",P40,V40)))))))","v":""},null,{"$f":"IF(AD36=\"\",\"\",IF(ISBLANK(V24),\"\",IF(AD36=$V$6,$S$12,IF(AD36=$T$12,$S$13,IF(AD36=$T$13,$S$14,IF(AD36=$T$14,$S$15,IF(AD36=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0)))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0)))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0)))","v":0}]
[null,"Jahressonderzahlung (JSZ)2)",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))))","v":0}]
[null,"Anspruch im Kalenderjahr vorhanden?",null,null,null,null,null,null,null,{"$f":"IF(SUM(D88:F88)>0,\"ja\",\"nein\")","v":"nein"},null,null,null,null,null,{"$f":"IF(SUM(S88:U88)>0,\"ja\",\"nein\")","v":"nein"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AI88:AK88)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",null,null,null,null,null,null,null,{"$f":"StundenJahr4","v":39},null,{"$f":"StundenJahr4","v":39},null,{"$f":"StundenJahr4","v":39},null,{"$f":"StundenJahr5","v":39},null,null,null,null,null,{"$f":"StundenJahr5","v":39},null,null,null,{"$f":"StundenJahr5","v":39},null,{"$f":"StundenJahr6","v":39},null,{"$f":"StundenJahr6","v":39},null,{"$f":"StundenJahr6","v":39}]
[null,"Anteil in % ( Std./ Woche)",null,null,null,null,null,null,null,{"$f":"IF(YEAR($N$6)<$J$34,\"\",$O$6)","v":""},null,{"$f":"IF(L41>0,$O$6,0)","v":0},null,null,null,{"$f":"IF(YEAR($N$6)<$P$34,\"\",$O$6)","v":""},null,null,null,null,null,{"$f":"IF(V41>0,$O$6,0)","v":0},null,null,null,null,null,{"$f":"IF(YEAR($N$6)<$AB$34,\"\",$O$6)","v":""},null,{"$f":"IF(AD41>0,$O$6,0)","v":0}]
[null,"ggf. Kalkulation Tariferhöhung3)",null,null,null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}}]
[]
[null,"1) Stufendauer: Stufe 1 = 1 Jahr, Stufe 2 = 2 Jahre, Stufe 3 = 3 Jahre, Stufe 4 = 4 Jahre, Stufe 5 = 5 Jahre, Stufe 6 = für Immer"]
[null,"2) JSZ erfolgt nur, wenn die Person am 1. Dezember beschäftigt; E 1 bis E 8 = 95%; E 9 bis E 11 = 80%; E 12 und E 13 = 50%; E 14 und E 15 (Ü) = 35%; E 13 Ü, Stufe 4, 5 und 6 = 35% (Die JSZ wurde für die Jahre 2019 bis 2022 auf dem Niveu von 2018 eingefroren)"]
[null,"3) Der derzeitige Tarifvertrag gilt bis zum 31.10.2025! Ab dem 01.11.2025 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung gerechnet. Vom 01.11.2025 bis 31.12.2026 mit 5 % auf den aktuellen Tarif. Vom 01.01.2027 bis 31.12.2027 mit 4 % p. a. Ab dem Jahr 2028 mit 3 % p. a. "]
[null,"4) Die Stufenauftstiege erfolgen immer zum 01.XX. (gelten immer für ganzen Monat), auch wenn z. B. der Stufenaufstieg  nach Einstellungsdatum  erst  zum 15.XX. erfolgen müsste! "]
[null,"Monate Gesamt",null,null,null,null,{"$f":"G55+V55+AL55+G75+V75+AL75","v":{"$error":"#NUM!"}}]
[]
[]
[null,"Monate",null,null,null,null,{"$f":"J23+L23+N23","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"P23+V23+Z23","v":0},null,null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"AB23+AD23+AF23","v":0}]
[null,{"$f":"J20","v":1900},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B56+1","v":1901},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P56+1","v":1902},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),0)","v":"1900-01-31"},{"$f":"IF($J$22=\"\",0,IF(AND(DAY($J$22)>1,MONTH(C57)=MONTH($J$22)),$K$23,IF(AND(C57>=$J$22,C57<=$K$22),30,IF((MONTH(C57)=MONTH($K$22)),DAY($K$22),0))))","v":{"$error":"#VALUE!"}},{"$f":"IF($L$22=\"\",0,IF(C57<$L$22,0,IF(AND(MONTH($L$22)=MONTH($M$22),MONTH(C57)=MONTH($M$22)),$M$23,IF(AND(MONTH($L$22)<>MONTH($M$22),MONTH(C57)=MONTH($L$22)),$M$23,IF(AND(D57>0,DAY($J$22)>1,MONTH($J$22)=MONTH($K$22)),30-D57-DAY($J$22)+1,IF(AND(D57>0,DAY($J$22)>1),30-D57,(IF(D57>0,30-D57,IF(AND(C57>=$L$22,C57<=$M$22),30,IF((MONTH(C57)=MONTH($M$22)),DAY($M$22),0))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF($N$22=\"\",0,IF(C57<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C57)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C57)=MONTH($N$22)),$O$23,IF(AND(E57>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E57>0,30-D57-E57,IF(AND(C57>=$N$22,C57<=$O$22),30,IF((MONTH(C57)=MONTH($O$22)),DAY($O$22),0)))))))))","v":0},{"$f":"IF($B$56=2025,((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/105.5,(D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(SUM(D57:F57)=30,F57>0),$N$24*$N$28,IF(AND(SUM(D57:F57)=30,E57>0),$L$24*$L$28,IF(AND(SUM(D57:F57)=30,D57>0),$J$24*$J$28,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($B$56=2024,$X$9=TRUE,G57>0),120*$O$6,0)","v":{"$error":"#VALUE!"}},0,{"$f":"IF(G57>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G57>=Bmg1Jahr1,(RvBeitrJahr1*G57)+(AvBeitrJahr1*G57)+(U2UmlJahr1*G57)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G57))","v":{"$error":"#VALUE!"}},{"$f":"VzLMJahr1*(G57+J57)","v":{"$error":"#N/A"}},{"$f":"IF(G57>0,(LukJahr1*$W$6),0)","v":{"$error":"#VALUE!"}},{"$f":"SUM(G57,J57,K57,L57,M57+I57)","v":{"$error":"#VALUE!"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),0)","v":"1901-01-31"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R57)=MONTH($P$22)),$Q$23,IF(AND(R57>=$P$22,R57<=$Q$22),30,IF((MONTH(R57)=MONTH($Q$22)),DAY($Q$22),0))))","v":0},{"$f":"IF($V$22=\"\",0,IF(R57<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R57)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R57)=MONTH($V$22)),$W$23,IF(AND(S57>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S57-DAY($P$22)+1,IF(AND(S57>0,DAY($P$22)>1),30-S57,(IF(S57>0,30-S57,IF(AND(R57>=$V$22,R57<=$W$22),30,IF((MONTH(R57)=MONTH($W$22)),DAY($W$22),0))))))))))","v":0},{"$f":"IF($Z$22=\"\",0,IF(R57<$Z$22,0,IF(AND(MONTH($Z$22)=MONTH($AA$22),MONTH(R57)=MONTH($AA$22)),$AA$23,IF(AND(MONTH($Z$22)<>MONTH($AA$22),MONTH(R57)=MONTH($Z$22)),$AA$23,IF(AND(T57>0,MONTH($Z$22)=MONTH($W$22)),30-DAY($W$22),(IF(T57>0,30-S57-T57,IF(AND(R57>=$Z$22,R57<=$AA$22),30,IF((MONTH(R57)=MONTH($AA$22)),DAY($AA$22),0)))))))))","v":0},{"$f":"IF(P56=2025,((S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))*100/105.5,(S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))","v":0},null,{"$f":"IF(AND(SUM(S57:U57)=30,U57>0),$Z$24*$Z$28,IF(AND(SUM(S57:U57)=30,T57>0),$V$24*$V$28,IF(AND(SUM(S57:U57)=30,S57>0),$P$24*$P$28,\"\")))","v":""},0,0,{"$f":"IF(V57>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V57>=Bmg1Jahr2,(RvBeitrJahr2*V57)+(AvBeitrJahr2*V57)+(U2UmlJahr2*V57)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V57))","v":{"$error":"#N/A"}},{"$f":"VzLMJahr2*(V57+Z57)","v":{"$error":"#N/A"}},{"$f":"IF(V57>0,(LukJahr2*$W$6),0)","v":0},{"$f":"SUM(V57,Z57,AA57,AB57,AC57+Y57)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),0)","v":"1902-01-31"},{"$f":"IF($AB$22=\"\",0,IF(AND(DAY($AB$22)>1,MONTH(AH57)=MONTH($AB$22)),$AC$23,IF(AND(AH57>=$AB$22,AH57<=$AC$22),30,IF((MONTH(AH57)=MONTH($AC$22)),DAY($AC$22),0))))","v":0},{"$f":"IF($AD$22=\"\",0,IF(AH57<$AD$22,0,IF(AND(MONTH($AD$22)=MONTH($AE$22),MONTH(AH57)=MONTH($AE$22)),$AE$23,IF(AND(MONTH($AD$22)<>MONTH($AE$22),MONTH(AH57)=MONTH($AD$22)),$AE$23,IF(AND(AI57>0,DAY($AB$22)>1,MONTH($AB$22)=MONTH($AC$22)),30-AI57-DAY($AB$22)+1,IF(AND(AI57>0,DAY($AB$22)>1),30-AI57,(IF(AI57>0,30-AI57,IF(AND(AH57>=$AD$22,AH57<=$AE$22),30,IF((MONTH(AH57)=MONTH($AE$22)),DAY($AE$22),0))))))))))","v":0},{"$f":"IF($AF$22=\"\",0,IF(AH57<$AF$22,0,IF(AND(MONTH($AF$22)=MONTH($AG$22),MONTH(AH57)=MONTH($AG$22)),$AG$23,IF(AND(MONTH($AF$22)<>MONTH($AG$22),MONTH(AH57)=MONTH($AF$22)),$AG$23,IF(AND(AJ57>0,MONTH($AF$22)=MONTH($AE$22)),30-DAY($AE$22),(IF(AJ57>0,30-AI57-AJ57,IF(AND(AH57>=$AF$22,AH57<=$AG$22),30,IF((MONTH(AH57)=MONTH($AG$22)),DAY($AG$22),0)))))))))","v":0},{"$f":"(AI57*$AB$24/30)+(AJ57*$AD$24/30)+(AK57*$AF$24/30)","v":0},null,{"$f":"IF(AND(SUM(AI57:AK57)=30,AK57>0),$AF$24*$AF$28,IF(AND(SUM(AI57:AK57)=30,AJ57>0),$AD$24*$AD$28,IF(AND(SUM(AI57:AK57)=30,AI57>0),$AB$24*$AB$28,\"\")))","v":""},0,0,{"$f":"IF(AL57>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL57>=Bmg1Jahr3,(RvBeitrJahr3*AL57)+(AvBeitrJahr3*AL57)+(U2UmlJahr3*AL57)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL57))","v":{"$error":"#N/A"}},{"$f":"VzLMJahr3*(AL57+AP57)","v":{"$error":"#N/A"}},{"$f":"IF(AL57>0,(LukJahr3*$W$6),0)","v":0},{"$f":"SUM(AL57,AP57,AQ57,AR57,AS57+AO57)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),1)","v":"1900-02-28"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($N$22=\"\",0,IF(C58<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C58)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C58)=MONTH($N$22)),$O$23,IF(AND(E58>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E58>0,30-D58-E58,IF(AND(C58>=$N$22,C58<=$O$22),30,IF((MONTH(C58)=MONTH($O$22)),DAY($O$22),0)))))))))","v":0},{"$f":"(D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($B$56=2024,$X$9=TRUE,G58>0),120*$O$6,0)","v":{"$error":"#VALUE!"}},0,{"$f":"IF(G58>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G58>=Bmg1Jahr1,(RvBeitrJahr1*G58)+(AvBeitrJahr1*G58)+(U2UmlJahr1*G58)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G58))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"SUM(G58,J58,K58,L58,M58+I58)","v":{"$error":"#VALUE!"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),1)","v":"1901-02-28"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R58)=MONTH($P$22)),$Q$23,IF(AND(R58>=$P$22,R58<=$Q$22),30,IF((MONTH(R58)=MONTH($Q$22)),DAY($Q$22),0))))","v":0},{"$f":"IF($V$22=\"\",0,IF(R58<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R58)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R58)=MONTH($V$22)),$W$23,IF(AND(S58>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S58-DAY($P$22)+1,IF(AND(S58>0,DAY($P$22)>1),30-S58,(IF(S58>0,30-S58,IF(AND(R58>=$V$22,R58<=$W$22),30,IF((MONTH(R58)=MONTH($W$22)),DAY($W$22),0))))))))))","v":0},0,{"$f":"(S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30)","v":0},null,"",0,0,{"$f":"IF(V58>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V58>=Bmg1Jahr2,(RvBeitrJahr2*V58)+(AvBeitrJahr2*V58)+(U2UmlJahr2*V58)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V58))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$f":"SUM(V58,Z58,AA58,AB58,AC58+Y58)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),1)","v":"1902-02-28"},0,0,0,0,null,"",0,0,{"$f":"IF(AL58>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL58>=Bmg1Jahr3,(RvBeitrJahr3*AL58)+(AvBeitrJahr3*AL58)+(U2UmlJahr3*AL58)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL58))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$f":"SUM(AL58,AP58,AQ58,AR58,AS58+AO58)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),2)","v":"1900-03-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND($B$56=2024,$X$9=TRUE,G59>0),120*$O$6,0)","v":{"$error":"#VALUE!"}},0,{"$f":"IF(G59>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G59>=Bmg1Jahr1,(RvBeitrJahr1*G59)+(AvBeitrJahr1*G59)+(U2UmlJahr1*G59)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G59))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),2)","v":"1901-03-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V59>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V59>=Bmg1Jahr2,(RvBeitrJahr2*V59)+(AvBeitrJahr2*V59)+(U2UmlJahr2*V59)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V59))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),2)","v":"1902-03-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL59>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL59>=Bmg1Jahr3,(RvBeitrJahr3*AL59)+(AvBeitrJahr3*AL59)+(U2UmlJahr3*AL59)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL59))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),3)","v":"1900-04-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(G60>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G60>=Bmg1Jahr1,(RvBeitrJahr1*G60)+(AvBeitrJahr1*G60)+(U2UmlJahr1*G60)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G60))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),3)","v":"1901-04-30"},0,0,0,0,null,"",0,0,{"$f":"IF(V60>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V60>=Bmg1Jahr2,(RvBeitrJahr2*V60)+(AvBeitrJahr2*V60)+(U2UmlJahr2*V60)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V60))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),3)","v":"1902-04-30"},0,0,0,0,null,"",0,0,{"$f":"IF(AL60>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL60>=Bmg1Jahr3,(RvBeitrJahr3*AL60)+(AvBeitrJahr3*AL60)+(U2UmlJahr3*AL60)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL60))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),4)","v":"1900-05-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(G61>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G61>=Bmg1Jahr1,(RvBeitrJahr1*G61)+(AvBeitrJahr1*G61)+(U2UmlJahr1*G61)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G61))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),4)","v":"1901-05-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V61>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V61>=Bmg1Jahr2,(RvBeitrJahr2*V61)+(AvBeitrJahr2*V61)+(U2UmlJahr2*V61)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V61))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),4)","v":"1902-05-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL61>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL61>=Bmg1Jahr3,(RvBeitrJahr3*AL61)+(AvBeitrJahr3*AL61)+(U2UmlJahr3*AL61)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL61))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),5)","v":"1900-06-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(G62>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G62>=Bmg1Jahr1,(RvBeitrJahr1*G62)+(AvBeitrJahr1*G62)+(U2UmlJahr1*G62)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G62))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),5)","v":"1901-06-30"},0,0,0,0,null,"",0,0,{"$f":"IF(V62>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V62>=Bmg1Jahr2,(RvBeitrJahr2*V62)+(AvBeitrJahr2*V62)+(U2UmlJahr2*V62)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V62))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),5)","v":"1902-06-30"},0,0,0,0,null,"",0,0,{"$f":"IF(AL62>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL62>=Bmg1Jahr3,(RvBeitrJahr3*AL62)+(AvBeitrJahr3*AL62)+(U2UmlJahr3*AL62)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL62))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),6)","v":"1900-07-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(G63>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G63>=Bmg1Jahr1,(RvBeitrJahr1*G63)+(AvBeitrJahr1*G63)+(U2UmlJahr1*G63)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G63))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),6)","v":"1901-07-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V63>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V63>=Bmg1Jahr2,(RvBeitrJahr2*V63)+(AvBeitrJahr2*V63)+(U2UmlJahr2*V63)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V63))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),6)","v":"1902-07-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL63>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL63>=Bmg1Jahr3,(RvBeitrJahr3*AL63)+(AvBeitrJahr3*AL63)+(U2UmlJahr3*AL63)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL63))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),7)","v":"1900-08-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(G64>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G64>=Bmg1Jahr1,(RvBeitrJahr1*G64)+(AvBeitrJahr1*G64)+(U2UmlJahr1*G64)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G64))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),7)","v":"1901-08-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V64>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V64>=Bmg1Jahr2,(RvBeitrJahr2*V64)+(AvBeitrJahr2*V64)+(U2UmlJahr2*V64)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V64))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),7)","v":"1902-08-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL64>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL64>=Bmg1Jahr3,(RvBeitrJahr3*AL64)+(AvBeitrJahr3*AL64)+(U2UmlJahr3*AL64)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL64))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),8)","v":"1900-09-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(G65>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G65>=Bmg1Jahr1,(RvBeitrJahr1*G65)+(AvBeitrJahr1*G65)+(U2UmlJahr1*G65)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G65))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),8)","v":"1901-09-30"},0,0,0,0,null,{"$f":"IF(AND(SUM(S65:U65)=30,U65>0),$Z$24*$Z$28,IF(AND(SUM(S65:U65)=30,T65>0),$V$24*$V$28,IF(AND(SUM(S65:U65)=30,S65>0),$P$24*$P$28,\"\")))","v":""},0,0,{"$f":"IF(V65>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V65>=Bmg1Jahr2,(RvBeitrJahr2*V65)+(AvBeitrJahr2*V65)+(U2UmlJahr2*V65)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V65))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),8)","v":"1902-09-30"},0,0,0,0,null,"",0,0,{"$f":"IF(AL65>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL65>=Bmg1Jahr3,(RvBeitrJahr3*AL65)+(AvBeitrJahr3*AL65)+(U2UmlJahr3*AL65)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL65))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),9)","v":"1900-10-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(G66>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G66>=Bmg1Jahr1,(RvBeitrJahr1*G66)+(AvBeitrJahr1*G66)+(U2UmlJahr1*G66)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G66))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),9)","v":"1901-10-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V66>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V66>=Bmg1Jahr2,(RvBeitrJahr2*V66)+(AvBeitrJahr2*V66)+(U2UmlJahr2*V66)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V66))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),9)","v":"1902-10-31"},0,0,0,{"$f":"(AI66*$AB$24/30)+(AJ66*$AD$24/30)+(AK66*$AF$24/30)","v":0},null,"",0,0,{"$f":"IF(AL66>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL66>=Bmg1Jahr3,(RvBeitrJahr3*AL66)+(AvBeitrJahr3*AL66)+(U2UmlJahr3*AL66)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL66))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),10)","v":"1900-11-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF($B$56=2024,((D67*$J$24/30)+(E67*$L$24/30)+(F67*$N$24/30))+(D67*200*$J$31/30)+(E67*200*$L$31/30)+(F67*200*$N$31/30),IF(AND($B$56=2025,$X$5=TRUE),((D67*$J$24/30)+(E67*$L$24/30)+(F67*$N$24/30))*'Nebenkosten (NK)'!$E$70,(D67*$J$24/30)+(E67*$L$24/30)+(F67*$N$24/30)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"IFERROR(IF(J29=\"ja\",H70,IF($X$6=TRUE,H70,0)),0)","v":0},{"$f":"IF((G67)>=Bmg2Jahr1,AGHBTR_Jahr1,IF((G67)>=Bmg1Jahr1,(RvBeitrJahr1*(G67+J67))+(AvBeitrJahr1*(G67+J67))+(U2UmlJahr1*(G67+J67))+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*(G67+J67)))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),10)","v":"1901-11-30"},0,0,0,{"$f":"IF(AND($P$56=2025,$X$5=TRUE)=TRUE,((S67*$P$24/30)+(T67*$V$24/30)+(U67*$Z$24/30))*'Nebenkosten (NK)'!$E$70,(S67*$P$24/30)+(T67*$V$24/30)+(U67*$Z$24/30))","v":0},null,"",0,{"$f":"IFERROR(IF(P29=\"ja\",X70,IF($X$6=TRUE,X70,0)),0)","v":0},{"$f":"IF((V67)>=Bmg2Jahr2,AGHBTR_Jahr2,IF((V67)>=Bmg1Jahr2,(RvBeitrJahr2*(V67+Z67))+(AvBeitrJahr2*(V67+Z67))+(U2UmlJahr2*(V67+Z67))+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*(V67+Z67)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),10)","v":"1902-11-30"},0,0,0,0,null,"",0,{"$f":"IFERROR(IF(AB29=\"ja\",AN70,IF($X$6=TRUE,AN70,0)),0)","v":0},{"$f":"IF((AL67)>=Bmg2Jahr3,AGHBTR_Jahr3,IF((AL67)>=Bmg1Jahr3,(RvBeitrJahr3*(AL67+AP67))+(AvBeitrJahr3*(AL67+AP67))+(U2UmlJahr3*(AL67+AP67))+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*(AL67+AP67)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),11)","v":"1900-12-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF($B$56=2024,((D68*$J$24/30)+(E68*$L$24/30)+(F68*$N$24/30))+(D68*200*$J$31/30)+(E68*200*$L$31/30)+(F68*200*$N$31/30),IF(AND($B$56=2025,$X$5=TRUE),((D68*$J$24/30)+(E68*$L$24/30)+(F68*$N$24/30))*'Nebenkosten (NK)'!$E$70,(D68*$J$24/30)+(E68*$L$24/30)+(F68*$N$24/30)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,0,{"$f":"IF(G68>=Bmg2Jahr1,AGHBTR_Jahr1,IF('HR-LM (U2,U5FOD,U7)'!G68>=Bmg1Jahr1,(RvBeitrJahr1*G68)+(AvBeitrJahr1*G68)+(U2UmlJahr1*G68)+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*G68))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),11)","v":"1901-12-31"},0,0,0,{"$f":"IF(AND($P$56=2025,$X$5=TRUE)=TRUE,((S68*$P$24/30)+(T68*$V$24/30)+(U68*$Z$24/30))*'Nebenkosten (NK)'!$E$70,(S68*$P$24/30)+(T68*$V$24/30)+(U68*$Z$24/30))","v":0},null,"",0,0,{"$f":"IF(V68>=Bmg2Jahr2,AGHBTR_Jahr2,IF('HR-LM (U2,U5FOD,U7)'!V68>=Bmg1Jahr2,(RvBeitrJahr2*V68)+(AvBeitrJahr2*V68)+(U2UmlJahr2*V68)+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*V68))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),11)","v":"1902-12-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL68>=Bmg2Jahr3,AGHBTR_Jahr3,IF('HR-LM (U2,U5FOD,U7)'!AL68>=Bmg1Jahr3,(RvBeitrJahr3*AL68)+(AvBeitrJahr3*AL68)+(U2UmlJahr3*AL68)+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*AL68))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Summe Jahr",null,null,null,null,{"$f":"SUM(G57:G68)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I57:I68)","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Summe Jahr",null,null,null,null,null,{"$f":"SUM(V57:V68)","v":0},null,null,{"$f":"SUM(Y57:Y68)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Summe Jahr",null,null,null,null,null,{"$f":"SUM(AL57:AL68)","v":0},null,null,{"$f":"SUM(AO57:AO68)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,null,null,null,null,null,"JSZ mtl.",{"$f":"IF(AND(J29=\"ja\",$X$6=TRUE),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),IF(AND($X$6=TRUE,J29=\"nein\"),(AVERAGE(H57:H68)/12)*COUNTIFS(G57:G68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J29=\"ja\"),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),0)))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(J67=0,0,J67/COUNTIFS(G57:G68,\">0\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(P29=\"ja\",$X$6=TRUE),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),IF(AND($X$6=TRUE,P29=\"nein\"),(AVERAGE(X57:X68)/12)*COUNTIFS(V57:W68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P29=\"ja\"),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),0)))","v":0},null,{"$f":"IF(Z67=0,0,Z67/COUNTIFS(V57:W68,\">0\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(AB29=\"ja\",$X$6=TRUE),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),IF(AND($X$6=TRUE,AB29=\"nein\"),(AVERAGE(AN57:AN68)/12)*COUNTIFS(AL57:AM68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB29=\"ja\"),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),0)))","v":0},null,{"$f":"IF(AP67=0,0,AP67/COUNTIFS(AL57:AM68,\">0\"))","v":0}]
[]
[null,"Mittelwert ",null,null,null,null,{"$f":"IFERROR((SUM(G57:G68)/COUNTIFS(G57:G68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(H58:H69)/COUNTIFS(H58:H69,\">0\")),0)","v":0},null,{"$f":"IFERROR((SUM(J57:J68)/COUNTIFS(J57:J68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(K57:K68)/COUNTIFS(K57:K68,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(V57:W68)/COUNTIFS(V57:W68,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X58:X69))/12)*COUNTIFS(V58:W69,\">0\"),((AVERAGE(X64:X69))/12)*COUNTIFS(V58:W69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z57:Z68)/COUNTIFS(Z57:Z68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AA57:AA68)/COUNTIFS(AA57:AA68,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(AL57:AM68)/COUNTIFS(AL57:AM68,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN58:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"),((AVERAGE(AN64:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP57:AP68)/COUNTIFS(AP57:AP68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AQ57:AQ68)/COUNTIFS(AQ57:AQ68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AR57:AR68)/COUNTIFS(AR57:AR68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AS57:AS68)/COUNTIFS(AS57:AS68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AT57:AT68)/COUNTIFS(AT57:AT68,\">0\")),0)","v":0}]
[]
[]
[null,"Monate",null,null,null,null,{"$f":"J37+L37+N37","v":0},null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"P37+V37+Z37","v":0},null,null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"AB37+AD37+AF37","v":0}]
[null,{"$f":"AF56+1","v":1903},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B76+1","v":1904},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P76+1","v":1905},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),0)","v":"1903-01-31"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C77)=MONTH($J$36)),$K$37,IF(AND(C77>=$J$36,C77<=$K$36),30,IF((MONTH(C77)=MONTH($K$36)),DAY($K$36),0))))","v":0},{"$f":"IF($L$36=\"\",0,IF(C77<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C77)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C77)=MONTH($L$36)),$M$37,IF(AND(D77>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D77-DAY($J$36)+1,IF(AND(D77>0,DAY($J$36)>1),30-D77,(IF(D77>0,30-D77,IF(AND(C77>=$L$36,C77<=$M$36),30,IF((MONTH(C77)=MONTH($M$36)),DAY($M$36),0))))))))))","v":0},{"$f":"IF($N$36=\"\",0,IF(C77<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C77)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C77)=MONTH($N$36)),$O$37,IF(AND(E77>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E77>0,30-D77-E77,IF(AND(C77>=$N$36,C77<=$O$36),30,IF((MONTH(C77)=MONTH($O$36)),DAY($O$36),0)))))))))","v":0},{"$f":"(D77*$J$38/30)+(E77*$L$38/30)+(F77*$N$38/30)","v":0},{"$f":"IF(AND(SUM(D77:F77)=30,F77>0),$N$38*$N$42,IF(AND(SUM(D77:F77)=30,E77>0),$L$38*$L$42,IF(AND(SUM(D77:F77)=30,D77>0),$J$38*$J$42,\"\")))","v":""},0,0,{"$f":"IF(G77>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G77>=Bmg1Jahr4,(RvBeitrJahr4*G77)+(AvBeitrJahr4*G77)+(U2UmlJahr4*G77)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G77))","v":{"$error":"#N/A"}},{"$f":"VzLMJahr4*(G77+J77)","v":{"$error":"#N/A"}},{"$f":"IF(G77>0,(LukJahr4*$W$6),0)","v":0},{"$f":"SUM(G77,J77,K77,L77,M77+I77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),0)","v":"1904-01-31"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R77)=MONTH($P$36)),$Q$37,IF(AND(R77>=$P$36,R77<=$Q$36),30,IF((MONTH(R77)=MONTH($Q$36)),DAY($Q$36),0))))","v":0},{"$f":"IF($V$36=\"\",0,IF(R77<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R77)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R77)=MONTH($V$36)),$W$37,IF(AND(S77>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S77-DAY($P$36)+1,IF(AND(S77>0,DAY($P$36)>1),30-S77,(IF(S77>0,30-S77,IF(AND(R77>=$V$36,R77<=$W$36),30,IF((MONTH(R77)=MONTH($W$36)),DAY($W$36),0))))))))))","v":0},{"$f":"IF($Z$36=\"\",0,IF(R77<$Z$36,0,IF(AND(MONTH($Z$36)=MONTH($AA$36),MONTH(R77)=MONTH($AA$36)),$AA$37,IF(AND(MONTH($Z$36)<>MONTH($AA$36),MONTH(R77)=MONTH($Z$36)),$AA$37,IF(AND(T77>0,MONTH($Z$36)=MONTH($W$36)),30-DAY($W$36),(IF(T77>0,30-S77-T77,IF(AND(R77>=$Z$36,R77<=$AA$36),30,IF((MONTH(R77)=MONTH($AA$36)),DAY($AA$36),0)))))))))","v":0},{"$f":"(S77*$P$38/30)+(T77*$V$38/30)+(U77*$Z$38/30)","v":0},null,{"$f":"IF(AND(SUM(S77:U77)=30,U77>0),$Z$38*$Z$42,IF(AND(SUM(S77:U77)=30,T77>0),$V$38*$V$42,IF(AND(SUM(S77:U77)=30,S77>0),$P$38*$P$42,\"\")))","v":""},0,0,{"$f":"IF(V77>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V77>=Bmg1Jahr5,(RvBeitrJahr5*V77)+(AvBeitrJahr5*V77)+(U2UmlJahr5*V77)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V77))","v":{"$error":"#N/A"}},{"$f":"VzLMJahr5*(V77+Z77)","v":{"$error":"#N/A"}},{"$f":"IF(V77>0,(LukJahr5*$W$6),0)","v":0},{"$f":"SUM(V77,Z77,AA77,AB77,AC77+Y77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),0)","v":"1905-01-31"},{"$f":"IF($AB$36=\"\",0,IF(AND(DAY($AB$36)>1,MONTH(AH77)=MONTH($AB$36)),$AC$37,IF(AND(AH77>=$AB$36,AH77<=$AC$36),30,IF((MONTH(AH77)=MONTH($AC$36)),DAY($AC$36),0))))","v":0},{"$f":"IF($AD$36=\"\",0,IF(AH77<$AD$36,0,IF(AND(MONTH($AD$36)=MONTH($AE$36),MONTH(AH77)=MONTH($AE$36)),$AE$37,IF(AND(MONTH($AD$36)<>MONTH($AE$36),MONTH(AH77)=MONTH($AD$36)),$AE$37,IF(AND(AI77>0,DAY($AB$36)>1,MONTH($AB$36)=MONTH($AC$36)),30-AI77-DAY($AB$36)+1,IF(AND(AI77>0,DAY($AB$36)>1),30-AI77,(IF(AI77>0,30-AI77,IF(AND(AH77>=$AD$36,AH77<=$AE$36),30,IF((MONTH(AH77)=MONTH($AE$36)),DAY($AE$36),0))))))))))","v":0},{"$f":"IF($AF$36=\"\",0,IF(AH77<$AF$36,0,IF(AND(MONTH($AF$36)=MONTH($AG$36),MONTH(AH77)=MONTH($AG$36)),$AG$37,IF(AND(MONTH($AF$36)<>MONTH($AG$36),MONTH(AH77)=MONTH($AF$36)),$AG$37,IF(AND(AJ77>0,MONTH($AF$36)=MONTH($AE$36)),30-DAY($AE$36),(IF(AJ77>0,30-AI77-AJ77,IF(AND(AH77>=$AF$36,AH77<=$AG$36),30,IF((MONTH(AH77)=MONTH($AG$36)),DAY($AG$36),0)))))))))","v":0},{"$f":"(AI77*$AB$38/30)+(AJ77*$AD$38/30)+(AK77*$AF$38/30)","v":0},null,{"$f":"IF(AND(SUM(AI77:AK77)=30,AK77>0),$AF$38*$AF$42,IF(AND(SUM(AI77:AK77)=30,AJ77>0),$AD$38*$AD$42,IF(AND(SUM(AI77:AK77)=30,AI77>0),$AB$38*$AB$42,\"\")))","v":""},0,0,{"$f":"IF(AL77>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL77>=Bmg1Jahr6,(RvBeitrJahr6*AL77)+(AvBeitrJahr6*AL77)+(U2UmlJahr6*AL77)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL77))","v":{"$error":"#N/A"}},{"$f":"VzLMJahr6*(AL77+AP77)","v":{"$error":"#N/A"}},{"$f":"IF(AL77>0,(LukJahr6*$W$6),0)","v":0},{"$f":"SUM(AL77,AP77,AQ77,AR77,AS77+AO77)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),1)","v":"1903-02-28"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C78)=MONTH($J$36)),$K$37,IF(AND(C78>=$J$36,C78<=$K$36),30,IF((MONTH(C78)=MONTH($K$36)),DAY($K$36),0))))","v":0},{"$f":"IF($L$36=\"\",0,IF(C78<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C78)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C78)=MONTH($L$36)),$M$37,IF(AND(D78>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D78-DAY($J$36)+1,IF(AND(D78>0,DAY($J$36)>1),30-D78,(IF(D78>0,30-D78,IF(AND(C78>=$L$36,C78<=$M$36),30,IF((MONTH(C78)=MONTH($M$36)),DAY($M$36),0))))))))))","v":0},{"$f":"IF($N$36=\"\",0,IF(C78<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C78)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C78)=MONTH($N$36)),$O$37,IF(AND(E78>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E78>0,30-D78-E78,IF(AND(C78>=$N$36,C78<=$O$36),30,IF((MONTH(C78)=MONTH($O$36)),DAY($O$36),0)))))))))","v":0},{"$f":"(D78*$J$38/30)+(E78*$L$38/30)+(F78*$N$38/30)","v":0},"",0,0,{"$f":"IF(G78>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G78>=Bmg1Jahr4,(RvBeitrJahr4*G78)+(AvBeitrJahr4*G78)+(U2UmlJahr4*G78)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G78))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$f":"SUM(G78,J78,K78,L78,M78+I78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),1)","v":"1904-02-29"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R78)=MONTH($P$36)),$Q$37,IF(AND(R78>=$P$36,R78<=$Q$36),30,IF((MONTH(R78)=MONTH($Q$36)),DAY($Q$36),0))))","v":0},{"$f":"IF($V$36=\"\",0,IF(R78<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R78)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R78)=MONTH($V$36)),$W$37,IF(AND(S78>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S78-DAY($P$36)+1,IF(AND(S78>0,DAY($P$36)>1),30-S78,(IF(S78>0,30-S78,IF(AND(R78>=$V$36,R78<=$W$36),30,IF((MONTH(R78)=MONTH($W$36)),DAY($W$36),0))))))))))","v":0},0,0,null,"",0,0,{"$f":"IF(V78>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V78>=Bmg1Jahr5,(RvBeitrJahr5*V78)+(AvBeitrJahr5*V78)+(U2UmlJahr5*V78)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V78))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$f":"SUM(V78,Z78,AA78,AB78,AC78+Y78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),1)","v":"1905-02-28"},0,0,0,0,null,"",0,0,{"$f":"IF(AL78>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL78>=Bmg1Jahr6,(RvBeitrJahr6*AL78)+(AvBeitrJahr6*AL78)+(U2UmlJahr6*AL78)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL78))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$f":"SUM(AL78,AP78,AQ78,AR78,AS78+AO78)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),2)","v":"1903-03-31"},0,0,0,0,"",0,0,{"$f":"IF(G79>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G79>=Bmg1Jahr4,(RvBeitrJahr4*G79)+(AvBeitrJahr4*G79)+(U2UmlJahr4*G79)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G79))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),2)","v":"1904-03-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V79>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V79>=Bmg1Jahr5,(RvBeitrJahr5*V79)+(AvBeitrJahr5*V79)+(U2UmlJahr5*V79)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V79))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),2)","v":"1905-03-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL79>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL79>=Bmg1Jahr6,(RvBeitrJahr6*AL79)+(AvBeitrJahr6*AL79)+(U2UmlJahr6*AL79)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL79))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),3)","v":"1903-04-30"},0,0,0,0,"",0,0,{"$f":"IF(G80>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G80>=Bmg1Jahr4,(RvBeitrJahr4*G80)+(AvBeitrJahr4*G80)+(U2UmlJahr4*G80)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G80))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),3)","v":"1904-04-30"},0,0,0,0,null,"",0,0,{"$f":"IF(V80>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V80>=Bmg1Jahr5,(RvBeitrJahr5*V80)+(AvBeitrJahr5*V80)+(U2UmlJahr5*V80)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V80))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),3)","v":"1905-04-30"},0,0,0,0,null,"",0,0,{"$f":"IF(AL80>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL80>=Bmg1Jahr6,(RvBeitrJahr6*AL80)+(AvBeitrJahr6*AL80)+(U2UmlJahr6*AL80)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL80))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),4)","v":"1903-05-31"},0,0,0,0,"",0,0,{"$f":"IF(G81>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G81>=Bmg1Jahr4,(RvBeitrJahr4*G81)+(AvBeitrJahr4*G81)+(U2UmlJahr4*G81)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G81))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),4)","v":"1904-05-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V81>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V81>=Bmg1Jahr5,(RvBeitrJahr5*V81)+(AvBeitrJahr5*V81)+(U2UmlJahr5*V81)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V81))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),4)","v":"1905-05-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL81>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL81>=Bmg1Jahr6,(RvBeitrJahr6*AL81)+(AvBeitrJahr6*AL81)+(U2UmlJahr6*AL81)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL81))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),5)","v":"1903-06-30"},0,0,0,0,"",0,0,{"$f":"IF(G82>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G82>=Bmg1Jahr4,(RvBeitrJahr4*G82)+(AvBeitrJahr4*G82)+(U2UmlJahr4*G82)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G82))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),5)","v":"1904-06-30"},0,0,0,0,null,"",0,0,{"$f":"IF(V82>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V82>=Bmg1Jahr5,(RvBeitrJahr5*V82)+(AvBeitrJahr5*V82)+(U2UmlJahr5*V82)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V82))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),5)","v":"1905-06-30"},0,0,0,0,null,"",0,0,{"$f":"IF(AL82>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL82>=Bmg1Jahr6,(RvBeitrJahr6*AL82)+(AvBeitrJahr6*AL82)+(U2UmlJahr6*AL82)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL82))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),6)","v":"1903-07-31"},0,0,0,0,"",0,0,{"$f":"IF(G83>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G83>=Bmg1Jahr4,(RvBeitrJahr4*G83)+(AvBeitrJahr4*G83)+(U2UmlJahr4*G83)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G83))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),6)","v":"1904-07-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V83>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V83>=Bmg1Jahr5,(RvBeitrJahr5*V83)+(AvBeitrJahr5*V83)+(U2UmlJahr5*V83)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V83))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),6)","v":"1905-07-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL83>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL83>=Bmg1Jahr6,(RvBeitrJahr6*AL83)+(AvBeitrJahr6*AL83)+(U2UmlJahr6*AL83)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL83))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),7)","v":"1903-08-31"},0,0,0,0,"",0,0,{"$f":"IF(G84>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G84>=Bmg1Jahr4,(RvBeitrJahr4*G84)+(AvBeitrJahr4*G84)+(U2UmlJahr4*G84)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G84))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),7)","v":"1904-08-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V84>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V84>=Bmg1Jahr5,(RvBeitrJahr5*V84)+(AvBeitrJahr5*V84)+(U2UmlJahr5*V84)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V84))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),7)","v":"1905-08-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL84>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL84>=Bmg1Jahr6,(RvBeitrJahr6*AL84)+(AvBeitrJahr6*AL84)+(U2UmlJahr6*AL84)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL84))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),8)","v":"1903-09-30"},0,0,0,0,"",0,0,{"$f":"IF(G85>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G85>=Bmg1Jahr4,(RvBeitrJahr4*G85)+(AvBeitrJahr4*G85)+(U2UmlJahr4*G85)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G85))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),8)","v":"1904-09-30"},0,0,0,0,null,"",0,0,{"$f":"IF(V85>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V85>=Bmg1Jahr5,(RvBeitrJahr5*V85)+(AvBeitrJahr5*V85)+(U2UmlJahr5*V85)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V85))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),8)","v":"1905-09-30"},0,0,0,0,null,"",0,0,{"$f":"IF(AL85>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL85>=Bmg1Jahr6,(RvBeitrJahr6*AL85)+(AvBeitrJahr6*AL85)+(U2UmlJahr6*AL85)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL85))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),9)","v":"1903-10-31"},0,0,0,0,{"$f":"IF(AND(SUM(D86:F86)=30,F86>0),$N$38*$N$42,IF(AND(SUM(D86:F86)=30,E86>0),$L$38*$L$42,IF(AND(SUM(D86:F86)=30,D86>0),$J$38*$J$42,\"\")))","v":""},0,0,{"$f":"IF(G86>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G86>=Bmg1Jahr4,(RvBeitrJahr4*G86)+(AvBeitrJahr4*G86)+(U2UmlJahr4*G86)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G86))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),9)","v":"1904-10-31"},0,0,0,0,null,{"$f":"IF(AND(SUM(S86:U86)=30,U86>0),$Z$38*$Z$42,IF(AND(SUM(S86:U86)=30,T86>0),$V$38*$V$42,IF(AND(SUM(S86:U86)=30,S86>0),$P$38*$P$42,\"\")))","v":""},0,0,{"$f":"IF(V86>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V86>=Bmg1Jahr5,(RvBeitrJahr5*V86)+(AvBeitrJahr5*V86)+(U2UmlJahr5*V86)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V86))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),9)","v":"1905-10-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL86>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL86>=Bmg1Jahr6,(RvBeitrJahr6*AL86)+(AvBeitrJahr6*AL86)+(U2UmlJahr6*AL86)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL86))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),10)","v":"1903-11-30"},0,0,0,0,"",0,{"$f":"IFERROR(IF(J43=\"ja\",H90,IF($X$6=TRUE,H90,0)),0)","v":0},{"$f":"IF((G87)>=Bmg2Jahr4,AGHBTR_Jahr4,IF((G87)>=Bmg1Jahr4,(RvBeitrJahr4*(G87+J87))+(AvBeitrJahr4*(G87+J87))+(U2UmlJahr4*(G87+J87))+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*(G87+J87)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),10)","v":"1904-11-30"},0,0,0,0,null,"",0,{"$f":"IFERROR(IF(P43=\"ja\",X90,IF($X$6=TRUE,X90,0)),0)","v":0},{"$f":"IF((V87)>=Bmg2Jahr5,AGHBTR_Jahr5,IF((V87)>=Bmg1Jahr5,(RvBeitrJahr5*(V87+Z87))+(AvBeitrJahr5*(V87+Z87))+(U2UmlJahr5*(V87+Z87))+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*(V87+Z87)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),10)","v":"1905-11-30"},0,0,0,0,null,"",0,{"$f":"IFERROR(IF(AB43=\"ja\",AN90,IF($X$6=TRUE,AN90,0)),0)","v":0},{"$f":"IF((AL87)>=Bmg2Jahr6,AGHBTR_Jahr6,IF((AL87)>=Bmg1Jahr6,(RvBeitrJahr6*(AL87+AP87))+(AvBeitrJahr6*(AL87+AP87))+(U2UmlJahr6*(AL87+AP87))+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*(AL87+AP87)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),11)","v":"1903-12-31"},0,0,0,0,"",0,0,{"$f":"IF(G88>=Bmg2Jahr4,AGHBTR_Jahr4,IF('HR-LM (U2,U5FOD,U7)'!G88>=Bmg1Jahr4,(RvBeitrJahr4*G88)+(AvBeitrJahr4*G88)+(U2UmlJahr4*G88)+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*G88))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),11)","v":"1904-12-31"},0,0,0,0,null,"",0,0,{"$f":"IF(V88>=Bmg2Jahr5,AGHBTR_Jahr5,IF('HR-LM (U2,U5FOD,U7)'!V88>=Bmg1Jahr5,(RvBeitrJahr5*V88)+(AvBeitrJahr5*V88)+(U2UmlJahr5*V88)+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*V88))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),11)","v":"1905-12-31"},0,0,0,0,null,"",0,0,{"$f":"IF(AL88>=Bmg2Jahr6,AGHBTR_Jahr6,IF('HR-LM (U2,U5FOD,U7)'!AL88>=Bmg1Jahr6,(RvBeitrJahr6*AL88)+(AvBeitrJahr6*AL88)+(U2UmlJahr6*AL88)+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*AL88))","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Summe Jahr",null,null,null,null,{"$f":"SUM(G77:G88)","v":0},null,{"$f":"SUM(I77:I88)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Summe Jahr",null,null,null,null,null,{"$f":"SUM(V77:V88)","v":0},null,null,{"$f":"SUM(Y77:Y88)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Summe Jahr",null,null,null,null,null,{"$f":"SUM(AL77:AL88)","v":0},null,null,{"$f":"SUM(AO77:AO88)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,null,null,null,null,null,"JSZ mtl.",{"$f":"IF(AND(J43=\"ja\",$X$6=TRUE),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),IF(AND($X$6=TRUE,J43=\"nein\"),(AVERAGE(H77:H88)/12)*COUNTIFS(G77:G88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J43=\"ja\"),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),0)))","v":0},null,{"$f":"IF(J87=0,0,J87/COUNTIFS(G77:G88,\">0\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(P43=\"ja\",$X$6=TRUE),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),IF(AND($X$6=TRUE,P43=\"nein\"),(AVERAGE(X77:X88)/12)*COUNTIFS(V77:W88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P43=\"ja\"),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),0)))","v":0},null,{"$f":"IF(Z87=0,0,Z87/COUNTIFS(V77:W88,\">0\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(AB43=\"ja\",$X$6=TRUE),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),IF(AND($X$6=TRUE,AB43=\"nein\"),(AVERAGE(AN77:AN88)/12)*COUNTIFS(AL77:AM88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB43=\"ja\"),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),0)))","v":0},null,{"$f":"IF(AP87=0,0,AP87/COUNTIFS(AL77:AM88,\">0\"))","v":0}]
[]
[null,"Mittelwert ",null,null,null,null,{"$f":"IFERROR((SUM(G77:G88)/COUNTIFS(G77:G88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(H78:H89)/COUNTIFS(H78:H89,\">0\")),0)","v":0},null,{"$f":"IFERROR((SUM(J77:J88)/COUNTIFS(J77:J88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(K77:K88)/COUNTIFS(K77:K88,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(V77:W88)/COUNTIFS(V77:W88,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X78:X89))/12)*COUNTIFS(V78:W89,\">0\"),((AVERAGE(X84:X89))/12)*COUNTIFS(V78:W89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z77:Z88)/COUNTIFS(Z77:Z88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AA77:AA88)/COUNTIFS(AA77:AA88,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(AL77:AM88)/COUNTIFS(AL77:AM88,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN78:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"),((AVERAGE(AN84:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP77:AP88)/COUNTIFS(AP77:AP88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AQ77:AQ88)/COUNTIFS(AQ77:AQ88,\">0\")),0)","v":0},0,0,0]
[]
[]
[]
[null,"*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe Gesamtzeitraum",null,null,null,null,null,null,null,null,null,{"$f":"AD89+N89+AD69+N69+AT69+AT89","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Für PDB (Projektdatenblatt) -->z. B. kopieren und Werte einfügen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J20","v":1900},{"$f":"Z104+1","v":1901},{"$f":"AA104+1","v":1902},{"$f":"AB104+1","v":1903},{"$f":"AC104+1","v":1904},{"$f":"AD104+1","v":1905}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N69","v":{"$error":"#VALUE!"}},{"$f":"AD69","v":{"$error":"#N/A"}},{"$f":"AT69","v":{"$error":"#N/A"}},{"$f":"N89","v":{"$error":"#N/A"}},{"$f":"AD89","v":{"$error":"#N/A"}},{"$f":"AT89","v":{"$error":"#N/A"}}]

{"sheet":"HR-AZA(P)","index":7,"n_rows":110,"n_cols":47,"rows_kept":110,"cut":false,"hidden":true,"merged":[[95,1,95,11],[95,15,95,22],[95,25,95,28],[89,21,89,22],[89,37,89,38],[91,15,91,16],[91,21,91,22],[91,31,91,32],[91,37,91,38],[87,15,87,16],[87,21,87,22],[87,31,87,32],[87,37,87,38],[88,15,88,16],[88,21,88,22],[88,31,88,32],[88,37,88,38],[85,15,85,16],[85,21,85,22],[85,31,85,32],[85,37,85,38],[86,15,86,16],[86,21,86,22],[86,31,86,32],[86,37,86,38],[83,15,83,16],[83,21,83,22],[83,31,83,32],[83,37,83,38],[84,15,84,16],[84,21,84,22],[84,31,84,32],[84,37,84,38],[81,15,81,16],[81,21,81,22],[81,31,81,32],[81,37,81,38],[82,15,82,16],[82,21,82,22],[82,31,82,32],[82,37,82,38],[79,15,79,16],[79,21,79,22],[79,31,79,32],[79,37,79,38],[80,15,80,16],[80,21,80,22],[80,31,80,32],[80,37,80,38],[77,15,77,16],[77,21,77,22],[77,31,77,32],[77,37,77,38],[78,15,78,16],[78,21,78,22],[78,31,78,32],[78,37,78,38],[75,15,75,16],[75,21,75,22],[75,31,75,32],[75,37,75,38],[76,15,76,16],[76,21,76,22],[76,31,76,32],[76,37,76,38],[71,15,71,16],[71,21,71,22],[71,31,71,32],[71,37,71,38],[74,15,74,16],[74,21,74,22],[74,31,74,32],[74,37,74,38],[68,15,68,16],[68,21,68,22],[68,31,68,32],[68,37,68,38],[69,21,69,22],[69,37,69,38],[66,15,66,16],[66,21,66,22],[66,31,66,32],[66,37,66,38],[67,15,67,16],[67,21,67,22],[67,31,67,32],[67,37,67,38],[64,15,64,16],[64,21,64,22],[64,31,64,32],[64,37,64,38],[65,15,65,16],[65,21,65,22],[65,31,65,32],[65,37,65,38],[62,15,62,16],[62,21,62,22],[62,31,62,32],[62,37,62,38],[63,15,63,16],[63,21,63,22],[63,31,63,32],[63,37,63,38],[60,15,60,16],[60,21,60,22],[60,31,60,32],[60,37,60,38],[61,15,61,16],[61,21,61,22],[61,31,61,32],[61,37,61,38],[58,15,58,16],[58,21,58,22],[58,31,58,32],[58,37,58,38],[59,15,59,16],[59,21,59,22],[59,31,59,32],[59,37,59,38],[56,31,56,32],[56,37,56,38],[57,15,57,16],[57,21,57,22],[57,31,57,32],[57,37,57,38],[45,31,45,32],[54,15,54,16],[54,21,54,22],[54,31,54,32],[54,37,54,38],[55,15,55,16],[55,21,55,22],[55,31,55,32],[55,37,55,38],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,21,45,22],[45,25,45,26],[45,27,45,28],[45,29,45,30],[56,15,56,16],[56,21,56,22],[43,27,43,28],[43,29,43,30],[43,31,43,32],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,21,44,22],[44,25,44,26],[44,27,44,28],[43,9,43,10],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,21,43,22],[43,25,43,26],[44,29,44,30],[44,31,44,32],[41,27,41,28],[41,29,41,30],[41,31,41,32],[42,9,42,14],[42,15,42,26],[42,27,42,32],[41,9,41,10],[41,11,41,12],[41,13,41,14],[41,15,41,16],[41,21,41,22],[41,25,41,26],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,21,40,22],[40,25,40,26],[40,27,40,28],[40,29,40,30],[40,31,40,32],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,21,39,22],[39,25,39,26],[39,27,39,28],[39,29,39,30],[39,31,39,32],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,21,38,22],[38,25,38,26],[38,27,38,28],[38,29,38,30],[38,31,38,32],[33,9,33,14],[33,15,33,26],[33,27,33,32],[37,9,37,10],[37,11,37,12],[37,13,37,14],[37,15,37,16],[37,21,37,22],[37,25,37,26],[37,27,37,28],[37,29,37,30],[37,31,37,32],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,21,31,22],[31,25,31,26],[31,27,31,28],[31,29,31,30],[31,31,31,32],[29,27,29,28],[29,29,29,30],[29,31,29,32],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,21,30,22],[30,25,30,26],[30,27,30,28],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,21,29,22],[29,25,29,26],[30,29,30,30],[30,31,30,32],[27,27,27,28],[27,29,27,30],[27,31,27,32],[28,9,28,14],[28,15,28,26],[28,27,28,32],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,21,27,22],[27,25,27,26],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,21,26,22],[26,25,26,26],[26,27,26,28],[26,29,26,30],[26,31,26,32],[24,29,24,30],[24,31,24,32],[25,9,25,10],[25,11,25,12],[25,13,25,14],[25,15,25,16],[25,21,25,22],[25,25,25,26],[25,27,25,28],[25,29,25,30],[25,31,25,32],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,21,24,22],[24,25,24,26],[24,27,24,28],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,21,23,22],[23,25,23,26],[4,8,4,10],[4,30,4,32],[5,8,5,10],[5,30,5,32],[19,9,19,14],[19,15,19,26],[19,27,19,32],[23,27,23,28],[23,29,23,30],[23,31,23,32]]}
[]
[null,"Hochrechnung*"]
[null,{"$f":"'HR-DM (U3,U4,U5AUF)'!B3","v":"Stand: 10.12.2025 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V02)"}]
[null,"Bitte nur die roten Felder (PFLICHTFELDER) und die blauen Felder ausfüllen! Die gelben Felder können im Nachhinein für Korrekturen überschrieben werden."]
[null,"Erstellungsdatum",null,null,null,null,"PSP-Element",null,"Projektbezeichnung",null,null,"Name/Pers.Nr","Beginn","Ende","Wochenstunden im Projekt in %","Entgeltgruppe (Drop Down)","Stufe\n(DropDown)",null,null,null,null,"Stufenwechsel \nab4)","Finanzierungs-anteil für LUK",true,null,null,null,null,null,null,"Bermerkung "]
[null,{"$f":"PKHR_für_Tarifpersonal!C7:D7","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$8","v":0},null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$11","v":"00:00:00"},{"$f":"PKHR_für_Tarifpersonal!$D$11","v":"00:00:00"},{"$f":"O8*J30/100*O10/J30*100","v":0},{"$f":"PKHR_für_Tarifpersonal!$C$12","v":"Bitte auswählen"},{"$f":"PKHR_für_Tarifpersonal!$C$13","v":"Bitte auswählen"},null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$14","v":{"$error":"#VALUE!"}},{"$f":"IF(O10=0,1,O10)","v":1},true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stellenanteil in %",null,null,null,null,null,null,null,"Wochenstunden  Gesamt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!C16","v":0},null,null,null,null,null,null,null,{"$f":"IF(O8=0,J30,O8*J30/100*100)","v":39},false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projektanteil in %",null,null,null,null,null,null,null,"Wochenstunden im Projekt",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!C17","v":0},null,null,null,null,null,null,null,{"$f":"IF(O10=0,O6*W8,W8*O10)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($Q$6+R12>6,\"\",$Q$6+R12)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))>$N$6,\"01.01.1900\",IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))),\"01.01.1900\")","v":"01.01.1900"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF($Q$6+R13>6,\"\",$Q$6+R13)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12)))>N$6,\"01.01.1900\",IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF($Q$6+R14>6,\"\",$Q$6+R14)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13)))>N$6,\"01.01.1900\",IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF($Q$6+R15>6,\"\",$Q$6+R15)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14)))>N$6,\"01.01.1900\",IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF($Q$6+R16>6,\"\",$Q$6+R16)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15)))>N$6,\"01.01.1900\",IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15))))","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"YEAR(M6)","v":1900},null,null,null,null,null,{"$f":"J20+1","v":1901},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P20+1","v":1902}]
[null,null,null,null,null,null,null,null,null,"von","bis","von","bis","von","bis","von","bis",null,null,null,null,"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))","v":"00:00:00"},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))=\"\",\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J20=YEAR($N$6),$V$6>$N$6),$N$6,IF(J20=YEAR($V$6),$V$6-1,IF(J20=YEAR($T$12),$T$12-1,IF(J20=YEAR($T$13),$T$13-1,IF(J20=YEAR($T$14),$T$14-1,IF(J20=YEAR($T$15),$T$15-1,IF(J20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(N6<V6,YEAR(N6)=YEAR(V6))=TRUE,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(IF(AND(J20=YEAR($N$6),$V$6>$N$6),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(YEAR(N6)<P20,\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))))","v":""},{"$f":"IF(IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P20,12,31),IF(AND(P20=YEAR($N$6),$V$6>$N$6),$N$6,IF(P20=YEAR($V$6),$V$6-1,IF(P20=YEAR($T$12),$T$12-1,IF(P20=YEAR($T$13),$T$13-1,IF(P20=YEAR($T$14),$T$14-1,IF(P20=YEAR($T$15),$T$15-1,IF(P20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))))))))))","v":""},null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))","v":""},null,null,null,null,{"$f":"IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))","v":""},{"$f":"IF(IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB20,12,31),IF(AND(AB20=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB20=YEAR($V$6),$V$6-1,IF(AB20=YEAR($T$12),$T$12-1,IF(AB20=YEAR($T$13),$T$13-1,IF(AB20=YEAR($T$14),$T$14-1,IF(AB20=YEAR($T$15),$T$15-1,IF(AB20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31)))))))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD22=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31))))))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",0,(EOMONTH(J22,0)-J22+1)/(EOMONTH(J22,0)-EOMONTH(J22,-1))+(K22-EOMONTH(K22,-1))/(EOMONTH(K22,0)-EOMONTH(K22,-1))+MONTH(K22)-MONTH(J22)-1+(YEAR(K22)-YEAR(J22))*12)","v":{"$error":"#NUM!"}},{"$f":"IF(AND(DAY(J22)>1,MONTH(J22)<>MONTH(K22)),30-DAY(J22)+1,IF(J22=\"\",0,(IF(MONTH(J22)=MONTH(K22),IF(OR(K22=C57,K22=C58,K22=C59,K22=C60,K22=C61,K22=C62,K22=C63,K22=C64,K22=C65,K22=C66,K22=C67,K22=C68),30-DAY(J22)+1,IF(MONTH(J22)=MONTH(K22),DAY(K22)-DAY(J22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,(EOMONTH(L22,0)-L22+1)/(EOMONTH(L22,0)-EOMONTH(L22,-1))+(M22-EOMONTH(M22,-1))/(EOMONTH(M22,0)-EOMONTH(M22,-1))+MONTH(M22)-MONTH(L22)-1+(YEAR(M22)-YEAR(L22))*12)","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,IF(AND(DAY(L22)=1,MONTH(L22)<>MONTH(M22)),30,IF(AND(DAY(L22)>1,MONTH(L22)<>MONTH(M22)),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),IF(OR(M22=C57,M22=C58,M22=C59,M22=C60,M22=C61,M22=C62,M22=C63,M22=C64,M22=C65,M22=C66,M22=C67,M22=C68),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),DAY(M22)-DAY(L22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(N22=\"\",0,(EOMONTH(N22,0)-N22+1)/(EOMONTH(N22,0)-EOMONTH(N22,-1))+(O22-EOMONTH(O22,-1))/(EOMONTH(O22,0)-EOMONTH(O22,-1))+MONTH(O22)-MONTH(N22)-1+(YEAR(O22)-YEAR(N22))*12)","v":0},{"$f":"IF(N22=\"\",0,IF(AND(DAY(N22)=1,MONTH(N22)<>MONTH(O22)),30,IF(AND(DAY(N22)>1,MONTH(N22)<>MONTH(O22)),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),IF(OR(O22=C57,O22=C58,O22=C59,O22=C60,O22=C61,O22=C62,O22=C63,O22=C64,O22=C65,O22=C66,O22=C67,O22=C68),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),DAY(O22)-DAY(N22)+1,0))))))","v":0},{"$f":"IF(P22=\"\",0,(EOMONTH(P22,0)-P22+1)/(EOMONTH(P22,0)-EOMONTH(P22,-1))+(Q22-EOMONTH(Q22,-1))/(EOMONTH(Q22,0)-EOMONTH(Q22,-1))+MONTH(Q22)-MONTH(P22)-1+(YEAR(Q22)-YEAR(P22))*12)","v":0},{"$f":"IF(AND(DAY(P22)>1,MONTH(P22)<>MONTH(Q22)),30-DAY(P22)+1,IF(P22=\"\",0,(IF(MONTH(P22)=MONTH(Q22),IF(OR(Q22=R57,Q22=R58,Q22=R59,Q22=R60,Q22=R61,Q22=R62,Q22=R63,Q22=R64,Q22=R65,Q22=R66,Q22=R67,Q22=R68),30-DAY(P22)+1,IF(MONTH(P22)=MONTH(Q22),DAY(Q22)-DAY(P22)+1,0))))))","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF(V22=\"\",0,(EOMONTH(V22,0)-V22+1)/(EOMONTH(V22,0)-EOMONTH(V22,-1))+(W22-EOMONTH(W22,-1))/(EOMONTH(W22,0)-EOMONTH(W22,-1))+MONTH(W22)-MONTH(V22)-1+(YEAR(W22)-YEAR(V22))*12)","v":0},{"$f":"IF(V22=\"\",0,IF(AND(DAY(V22)=1,MONTH(V22)<>MONTH(W22)),30,IF(AND(DAY(V22)>1,MONTH(V22)<>MONTH(W22)),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),IF(OR(W22=R57,W22=R58,W22=R59,W22=R60,W22=R61,W22=R62,W22=R63,W22=R64,W22=R65,W22=R66,W22=R67,W22=R68),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),DAY(W22)-DAY(V22)+1,0))))))","v":0},null,null,{"$f":"IF(Z22=\"\",0,(EOMONTH(Z22,0)-Z22+1)/(EOMONTH(Z22,0)-EOMONTH(Z22,-1))+(AA22-EOMONTH(AA22,-1))/(EOMONTH(AA22,0)-EOMONTH(AA22,-1))+MONTH(AA22)-MONTH(Z22)-1+(YEAR(AA22)-YEAR(Z22))*12)","v":0},{"$f":"IF(Z22=\"\",0,IF(AND(DAY(Z22)=1,MONTH(Z22)<>MONTH(AA22)),30,IF(AND(DAY(Z22)>1,MONTH(Z22)<>MONTH(AA22)),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),IF(OR(AA22=R57,AA22=R58,AA22=R59,AA22=R60,AA22=R61,AA22=R62,AA22=R63,AA22=R64,AA22=R65,AA22=R66,AA22=R67,AA22=R68),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),DAY(AA22)-DAY(Z22)+1,0))))))","v":0},{"$f":"IF(AB22=\"\",0,(EOMONTH(AB22,0)-AB22+1)/(EOMONTH(AB22,0)-EOMONTH(AB22,-1))+(AC22-EOMONTH(AC22,-1))/(EOMONTH(AC22,0)-EOMONTH(AC22,-1))+MONTH(AC22)-MONTH(AB22)-1+(YEAR(AC22)-YEAR(AB22))*12)","v":0},{"$f":"IF(AND(DAY(AB22)>1,MONTH(AB22)<>MONTH(AC22)),30-DAY(AB22)+1,IF(AB22=\"\",0,(IF(MONTH(AB22)=MONTH(AC22),IF(OR(AC22=AH57,AC22=AH58,AC22=AH59,AC22=AH60,AC22=AH61,AC22=AH62,AC22=AH63,AC22=AH64,AC22=AH65,AC22=AH66,AC22=AH67,AC22=AH68),30-DAY(AB22)+1,IF(MONTH(AB22)=MONTH(AC22),DAY(AC22)-DAY(AB22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD22=\"\",0,(EOMONTH(AD22,0)-AD22+1)/(EOMONTH(AD22,0)-EOMONTH(AD22,-1))+(AE22-EOMONTH(AE22,-1))/(EOMONTH(AE22,0)-EOMONTH(AE22,-1))+MONTH(AE22)-MONTH(AD22)-1+(YEAR(AE22)-YEAR(AD22))*12)","v":0},{"$f":"IF(AD22=\"\",0,IF(AND(DAY(AD22)=1,MONTH(AD22)<>MONTH(AE22)),30,IF(AND(DAY(AD22)>1,MONTH(AD22)<>MONTH(AE22)),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),IF(OR(AE22=AH57,AE22=AH58,AE22=AH59,AE22=AH60,AE22=AH61,AE22=AH62,AE22=AH63,AE22=AH64,AE22=AH65,AE22=AH66,AE22=AH67,AE22=AH68),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),DAY(AE22)-DAY(AD22)+1,0))))))","v":0},{"$f":"IF(AF22=\"\",0,(EOMONTH(AF22,0)-AF22+1)/(EOMONTH(AF22,0)-EOMONTH(AF22,-1))+(AG22-EOMONTH(AG22,-1))/(EOMONTH(AG22,0)-EOMONTH(AG22,-1))+MONTH(AG22)-MONTH(AF22)-1+(YEAR(AG22)-YEAR(AF22))*12)","v":0},{"$f":"IF(AF22=\"\",0,IF(AND(DAY(AF22)=1,MONTH(AF22)<>MONTH(AG22)),30,IF(AND(DAY(AF22)>1,MONTH(AF22)<>MONTH(AG22)),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),IF(OR(AG22=AH57,AG22=AH58,AG22=AH59,AG22=AH60,AG22=AH61,AG22=AH62,AG22=AH63,AG22=AH64,AG22=AH65,AG22=AH66,AG22=AH67,AG22=AH68),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),DAY(AG22)-DAY(AF22)+1,0))))))","v":0}]
[null,"ENTGELT",null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",0,(J27*J31)*(J32+100%))","v":{"$error":"#N/A"}},null,{"$f":"IF(L22=\"\",0,(L27*L31)*(L32+100%))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(N22=\"\",0,(N27*N31)*(N32+100%))","v":0},null,{"$f":"IF(P22=\"\",0,(P27*P31)*(P32+100%))","v":0},null,null,null,null,null,{"$f":"IF(V22=\"\",0,(V27*V31)*(V32+100%))","v":0},null,null,null,{"$f":"IF(Z22=\"\",0,(Z27*Z31)*(Z32+100%))","v":0},null,{"$f":"IF(AB22=\"\",0,(AB27*AB31)*(AB32+100%))","v":0},null,{"$f":"IF(AD22=\"\",0,(AD27*AD31)*(AD32+100%))","v":0},null,{"$f":"IF(AF22=\"\",0,(AF27*AF31)*(AF32+100%))","v":0}]
[null,"Entgeltgruppe",null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",\"\",P6)","v":"Bitte auswählen"},null,{"$f":"IF(L22=\"\",\"\",IF(IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\"))))))))=\"\",\"\",$P$6))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,null,null,null,null,{"$f":"IF(OR(V22=$V$6,V22=$T$12,V22=$T$13,V22=$T$14,V22=$T$15,V22=$T$16),P25,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD22=$V$6,AD22=$T$12,AD22=$T$13,AD22=$T$14,AD22=$T$15,AD22=$T$16),AB25,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Q6),\"\",Q6)","v":"Bitte auswählen"},null,{"$f":"IF(ISBLANK(V6),\"\",IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(P22=\"\",\"\",IF(P22=$V$6,S12,IF(YEAR(N6)<P20,\"\",IF(IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\")))))=\"\",J26,L26))))","v":""},null,null,null,null,null,{"$f":"IF(V22=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(V22=$V$6,$S$12,IF(V22=$T$12,$S$13,IF(V22=$T$13,$S$14,IF(V22=$T$14,$S$15,IF(V22=$T$15,$S$16,\"\")))))))","v":""},null,null,null,null,null,{"$f":"IF(AB22=\"\",\"\",IF(AB22=$V$6,$S$12,IF(AB22=$T$12,$S$13,IF(AB22=$T$13,$S$14,IF(AB22=$T$14,$S$15,IF(AB22=$T$15,$S$16,IF(V26=\"\",P26,V26)))))))","v":""},null,{"$f":"IF(AD22=\"\",\"\",IF(ISBLANK(V6),\"\",IF(AD22=$V$6,$S$12,IF(AD22=$T$12,$S$13,IF(AD22=$T$13,$S$14,IF(AD22=$T$14,$S$15,IF(AD22=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0)))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0)))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0)))","v":0}]
[null,"Jahressonderzahlung (JSZ)2)",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))))","v":0}]
[null,"Anspruch im Kalenderjahr vorhanden?",null,null,null,null,null,null,null,{"$f":"IF(SUM(D68:F68)>0,\"ja\",\"nein\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(SUM(S68:U68)>0,\"ja\",\"nein\")","v":"nein"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AI68:AK68)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",null,null,null,null,null,null,null,{"$f":"StundenJahr1","v":39},null,{"$f":"StundenJahr1","v":39},null,{"$f":"StundenJahr1","v":39},null,{"$f":"StundenJahr2","v":39},null,null,null,null,null,{"$f":"StundenJahr2","v":39},null,null,null,{"$f":"StundenJahr2","v":39},null,{"$f":"StundenJahr3","v":39},null,{"$f":"StundenJahr3","v":39},null,{"$f":"StundenJahr3","v":39}]
[null,"Anteil in % ( Std./ Woche)",null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",\"\",IF(YEAR(M6)<$J$20,\"\",$O$6))","v":0},null,{"$f":"IF(L27>0,$O$6,0)","v":0},null,null,null,{"$f":"IF(YEAR($N$6)<$P$20,\"\",$O$6)","v":""},null,null,null,null,null,{"$f":"IF(V27>0,$O$6,0)","v":0},null,null,null,null,null,{"$f":"IF(YEAR($N$6)<$AB$20,\"\",$O$6)","v":""},null,{"$f":"IF(AD27>0,$O$6,0)","v":0}]
[null,"ggf. Kalkulation Tariferhöhung3)",null,null,null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"AB20+1","v":1903},null,null,null,null,null,{"$f":"J34+1","v":1904},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P34+1","v":1905}]
[null,null,null,null,null,null,null,null,null,"von","bis","von","bis","von","bis","von","bis",null,null,null,null,"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),J34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(J34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),$N$6,IF(J34=YEAR($V$6),$V$6-1,IF(J34=YEAR($T$12),$T$12-1,IF(J34=YEAR($T$13),$T$13-1,IF(J34=YEAR($T$14),$T$14-1,IF(J34=YEAR($T$15),$T$15-1,IF(J34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31))))))))))))))","v":""},{"$f":"IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\")))))))))))","v":""},{"$f":"IF(L36=\"\",\"\",IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31)))))))","v":""},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),$N$6,IF(P34=YEAR($V$6),$V$6-1,IF(P34=YEAR($T$12),$T$12-1,IF(P34=YEAR($T$13),$T$13-1,IF(P34=YEAR($T$14),$T$14-1,IF(P34=YEAR($T$15),$T$15-1,IF(P34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))))))))))","v":""},null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(V36=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))","v":""},null,null,null,null,{"$f":"IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB34=YEAR($V$6),$V$6-1,IF(AB34=YEAR($T$12),$T$12-1,IF(AB34=YEAR($T$13),$T$13-1,IF(AB34=YEAR($T$14),$T$14-1,IF(AB34=YEAR($T$15),$T$15-1,IF(AB34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))))))))))","v":""},{"$f":"IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD36=\"\",\"\",IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",0,(EOMONTH(J36,0)-J36+1)/(EOMONTH(J36,0)-EOMONTH(J36,-1))+(K36-EOMONTH(K36,-1))/(EOMONTH(K36,0)-EOMONTH(K36,-1))+MONTH(K36)-MONTH(J36)-1+(YEAR(K36)-YEAR(J36))*12)","v":0},{"$f":"IF(AND(DAY(J36)>1,MONTH(J36)<>MONTH(K36)),30-DAY(J36)+1,IF(J36=\"\",0,(IF(MONTH(J36)=MONTH(K36),IF(OR(K36=C77,K36=C78,K36=C79,K36=C80,K36=C81,K36=C82,K36=C83,K36=C84,K36=C85,K36=C86,K36=C87,K36=C88),30-DAY(J36)+1,IF(MONTH(J36)=MONTH(K36),DAY(K36)-DAY(J36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L36=\"\",0,(EOMONTH(L36,0)-L36+1)/(EOMONTH(L36,0)-EOMONTH(L36,-1))+(M36-EOMONTH(M36,-1))/(EOMONTH(M36,0)-EOMONTH(M36,-1))+MONTH(M36)-MONTH(L36)-1+(YEAR(M36)-YEAR(L36))*12)","v":0},{"$f":"IF(L36=\"\",0,IF(AND(DAY(L36)=1,MONTH(L36)<>MONTH(M36)),30,IF(AND(DAY(L36)>1,MONTH(L36)<>MONTH(M36)),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),IF(OR(M36=C77,M36=C78,M36=C79,M36=C80,M36=C81,M36=C82,M36=C83,M36=C84,M36=C85,M36=C86,M36=C87,M36=C88),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),DAY(M36)-DAY(L36)+1,0))))))","v":0},{"$f":"IF(N36=\"\",0,(EOMONTH(N36,0)-N36+1)/(EOMONTH(N36,0)-EOMONTH(N36,-1))+(O36-EOMONTH(O36,-1))/(EOMONTH(O36,0)-EOMONTH(O36,-1))+MONTH(O36)-MONTH(N36)-1+(YEAR(O36)-YEAR(N36))*12)","v":0},{"$f":"IF(N36=\"\",0,IF(AND(DAY(N36)=1,MONTH(N36)<>MONTH(O36)),30,IF(AND(DAY(N36)>1,MONTH(N36)<>MONTH(O36)),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),IF(OR(O36=C77,O36=C78,O36=C79,O36=C80,O36=C81,O36=C82,O36=C83,O36=C84,O36=C85,O36=C86,O36=C87,O36=C88),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),DAY(O36)-DAY(N36)+1,0))))))","v":0},{"$f":"IF(P36=\"\",0,(EOMONTH(P36,0)-P36+1)/(EOMONTH(P36,0)-EOMONTH(P36,-1))+(Q36-EOMONTH(Q36,-1))/(EOMONTH(Q36,0)-EOMONTH(Q36,-1))+MONTH(Q36)-MONTH(P36)-1+(YEAR(Q36)-YEAR(P36))*12)","v":0},{"$f":"IF(AND(DAY(P36)>1,MONTH(P36)<>MONTH(Q36)),30-DAY(P36)+1,IF(P36=\"\",0,(IF(MONTH(P36)=MONTH(Q36),IF(OR(Q36=R77,Q36=R78,Q36=R79,Q36=R80,Q36=R81,Q36=R82,Q36=R83,Q36=R84,Q36=R85,Q36=R86,Q36=R87,Q36=R88),30-DAY(P36)+1,IF(MONTH(P36)=MONTH(Q36),DAY(Q36)-DAY(P36)+1,0))))))","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF(V36=\"\",0,(EOMONTH(V36,0)-V36+1)/(EOMONTH(V36,0)-EOMONTH(V36,-1))+(W36-EOMONTH(W36,-1))/(EOMONTH(W36,0)-EOMONTH(W36,-1))+MONTH(W36)-MONTH(V36)-1+(YEAR(W36)-YEAR(V36))*12)","v":0},{"$f":"IF(V36=\"\",0,IF(AND(DAY(V36)=1,MONTH(V36)<>MONTH(W36)),30,IF(AND(DAY(V36)>1,MONTH(V36)<>MONTH(W36)),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),IF(OR(W36=R77,W36=R78,W36=R79,W36=R80,W36=R81,W36=R82,W36=R83,W36=R84,W36=R85,W36=R86,W36=R87,W36=R88),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),DAY(W36)-DAY(V36)+1,0))))))","v":0},null,null,{"$f":"IF(Z36=\"\",0,(EOMONTH(Z36,0)-Z36+1)/(EOMONTH(Z36,0)-EOMONTH(Z36,-1))+(AA36-EOMONTH(AA36,-1))/(EOMONTH(AA36,0)-EOMONTH(AA36,-1))+MONTH(AA36)-MONTH(Z36)-1+(YEAR(AA36)-YEAR(Z36))*12)","v":0},{"$f":"IF(Z36=\"\",0,IF(AND(DAY(Z36)=1,MONTH(Z36)<>MONTH(AA36)),30,IF(AND(DAY(Z36)>1,MONTH(Z36)<>MONTH(AA36)),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),IF(OR(AA36=R77,AA36=R78,AA36=R79,AA36=R80,AA36=R81,AA36=R82,AA36=R83,AA36=R84,AA36=R85,AA36=R86,AA36=R87,AA36=R88),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),DAY(AA36)-DAY(Z36)+1,0))))))","v":0},{"$f":"IF(AB36=\"\",0,(EOMONTH(AB36,0)-AB36+1)/(EOMONTH(AB36,0)-EOMONTH(AB36,-1))+(AC36-EOMONTH(AC36,-1))/(EOMONTH(AC36,0)-EOMONTH(AC36,-1))+MONTH(AC36)-MONTH(AB36)-1+(YEAR(AC36)-YEAR(AB36))*12)","v":0},{"$f":"IF(AND(DAY(AB36)>1,MONTH(AB36)<>MONTH(AC36)),30-DAY(AB36)+1,IF(AB36=\"\",0,(IF(MONTH(AB36)=MONTH(AC36),IF(OR(AC36=AH77,AC36=AH78,AC36=AH79,AC36=AH80,AC36=AH81,AC36=AH82,AC36=AH83,AC36=AH84,AC36=AH85,AC36=AH86,AC36=AH87,AC36=AH88),30-DAY(AB36)+1,IF(MONTH(AB36)=MONTH(AC36),DAY(AC36)-DAY(AB36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD36=\"\",0,(EOMONTH(AD36,0)-AD36+1)/(EOMONTH(AD36,0)-EOMONTH(AD36,-1))+(AE36-EOMONTH(AE36,-1))/(EOMONTH(AE36,0)-EOMONTH(AE36,-1))+MONTH(AE36)-MONTH(AD36)-1+(YEAR(AE36)-YEAR(AD36))*12)","v":0},{"$f":"IF(AD36=\"\",0,IF(AND(DAY(AD36)=1,MONTH(AD36)<>MONTH(AE36)),30,IF(AND(DAY(AD36)>1,MONTH(AD36)<>MONTH(AE36)),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),IF(OR(AE36=AH77,AE36=AH78,AE36=AH79,AE36=AH80,AE36=AH81,AE36=AH82,AE36=AH83,AE36=AH84,AE36=AH85,AE36=AH86,AE36=AH87,AE36=AH88),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),DAY(AE36)-DAY(AD36)+1,0))))))","v":0},{"$f":"IF(AF36=\"\",0,(EOMONTH(AF36,0)-AF36+1)/(EOMONTH(AF36,0)-EOMONTH(AF36,-1))+(AG36-EOMONTH(AG36,-1))/(EOMONTH(AG36,0)-EOMONTH(AG36,-1))+MONTH(AG36)-MONTH(AF36)-1+(YEAR(AG36)-YEAR(AF36))*12)","v":0},{"$f":"IF(AF36=\"\",0,IF(AND(DAY(AF36)=1,MONTH(AF36)<>MONTH(AG36)),30,IF(AND(DAY(AF36)>1,MONTH(AF36)<>MONTH(AG36)),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),IF(OR(AG36=AH77,AG36=AH78,AG36=AH79,AG36=AH80,AG36=AH81,AG36=AH82,AG36=AH83,AG36=AH84,AG36=AH85,AG36=AH86,AG36=AH87,AG36=AH88),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),DAY(AG36)-DAY(AF36)+1,0))))))","v":0}]
[null,"ENTGELT",null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",0,(J41*J45)*(J46+100%))","v":0},null,{"$f":"IF(L36=\"\",0,(L41*L45)*(L46+100%))","v":0},null,{"$f":"IF(N36=\"\",0,(N41*N45)*(N46+100%))","v":0},null,{"$f":"IF(P36=\"\",0,(P41*P45)*(P46+100%))","v":0},null,null,null,null,null,{"$f":"IF(V36=\"\",0,(V41*V45)*(V46+100%))","v":0},null,null,null,{"$f":"IF(Z36=\"\",0,(Z41*Z45)*(Z46+100%))","v":0},null,{"$f":"IF(AB36=\"\",0,(AB41*AB45)*(AB46+100%))","v":0},null,{"$f":"IF(AD36=\"\",0,(AD41*AD45)*(AD46+100%))","v":0},null,{"$f":"IF(AF36=\"\",0,(AF41*AF45)*(AF46+100%))","v":0}]
[null,"Entgeltgruppe ",null,null,null,null,null,null,null,{"$f":"IF(YEAR(N6)<J34,\"\",$P$6)","v":""},null,{"$f":"IF(OR(L36=$V$6,L36=$T$12,L36=$T$13,L36=$T$14,L36=$T$15,L36=$T$16),J39,\"\")","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,null,null,null,null,{"$f":"IF(OR(V36=$V$6,V36=$T$12,V36=$T$13,V36=$T$14,V36=$T$15,V36=$T$16),P39,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD36=$V$6,AD36=$T$12,AD36=$T$13,AD36=$T$14,AD36=$T$15,AD36=$T$16),AB39,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",\"\",IF(J36=$V$6,$S$12,IF(J36=$T$12,$S$13,IF(J36=$T$13,$S$14,IF(J36=$T$14,$S$15,IF(J36=$T$15,$S$16,IF(AD26=\"\",AB26,AD26)))))))","v":""},null,{"$f":"IF(L36=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(L36=$V$6,$S$12,IF(L36=$T$12,$S$13,IF(L36=$T$13,$S$14,IF(L36=$T$14,$S$15,IF(L36=$T$15,$S$16,\"\")))))))","v":""},null,null,null,{"$f":"IF(P36=\"\",\"\",IF(P36=$V$6,$S$12,IF(P36=$T$12,$S$13,IF(P36=$T$13,$S$14,IF(P36=$T$14,$S$15,IF(P36=$T$15,$S$16,IF(L40=\"\",J40,L40)))))))","v":""},null,null,null,null,null,{"$f":"IF(ISBLANK(Q6),\"\",IF(V36=$V$6,$S$12,IF(V36=$T$12,$S$13,IF(V36=$T$13,$S$14,IF(V36=$T$14,$S$15,IF(V36=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(AB36=\"\",\"\",IF(AB36=$V$6,$S$12,IF(AB36=$T$12,$S$13,IF(AB36=$T$13,$S$14,IF(AB36=$T$14,$S$15,IF(AB36=$T$15,$S$16,IF(V40=\"\",P40,V40)))))))","v":""},null,{"$f":"IF(AD36=\"\",\"\",IF(ISBLANK(V24),\"\",IF(AD36=$V$6,$S$12,IF(AD36=$T$12,$S$13,IF(AD36=$T$13,$S$14,IF(AD36=$T$14,$S$15,IF(AD36=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0)))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0)))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0)))","v":0}]
[null,"Jahressonderzahlung (JSZ)2)",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))))","v":0}]
[null,"Anspruch im Kalenderjahr vorhanden?",null,null,null,null,null,null,null,{"$f":"IF(SUM(D88:F88)>0,\"ja\",\"nein\")","v":"nein"},null,null,null,null,null,{"$f":"IF(SUM(S88:U88)>0,\"ja\",\"nein\")","v":"nein"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AI88:AK88)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",null,null,null,null,null,null,null,{"$f":"StundenJahr4","v":39},null,{"$f":"StundenJahr4","v":39},null,{"$f":"StundenJahr4","v":39},null,{"$f":"StundenJahr5","v":39},null,null,null,null,null,{"$f":"StundenJahr5","v":39},null,null,null,{"$f":"StundenJahr5","v":39},null,{"$f":"StundenJahr6","v":39},null,{"$f":"StundenJahr6","v":39},null,{"$f":"StundenJahr6","v":39}]
[null,"Anteil in % ( Std./ Woche)",null,null,null,null,null,null,null,{"$f":"IF(YEAR($N$6)<$J$34,\"\",$O$6)","v":""},null,{"$f":"IF(L41>0,$O$6,0)","v":0},null,null,null,{"$f":"IF(YEAR($N$6)<$P$34,\"\",$O$6)","v":""},null,null,null,null,null,{"$f":"IF(V41>0,$O$6,0)","v":0},null,null,null,null,null,{"$f":"IF(YEAR($N$6)<$AB$34,\"\",$O$6)","v":""},null,{"$f":"IF(AD41>0,$O$6,0)","v":0}]
[null,"ggf. Kalkulation Tariferhöhung3)",null,null,null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}}]
[]
[null,"1) Stufendauer: Stufe 1 = 1 Jahr, Stufe 2 = 2 Jahre, Stufe 3 = 3 Jahre, Stufe 4 = 4 Jahre, Stufe 5 = 5 Jahre, Stufe 6 = für Immer"]
[null,"2) JSZ erfolgt nur, wenn die Person am 1. Dezember beschäftigt; E 1 bis E 8 = 95%; E 9 bis E 11 = 80%; E 12 und E 13 = 50%; E 14 und E 15 (Ü) = 35%; E 13 Ü, Stufe 4, 5 und 6 = 35% (Die JSZ wurde für die Jahre 2019 bis 2022 auf dem Niveu von 2018 eingefroren)"]
[null,"3) Der derzeitige Tarifvertrag gilt bis zum 31.10.2025! Ab dem 01.11.2025 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung gerechnet. Vom 01.11.2025 bis 31.12.2026 mit 5 % auf den aktuellen Tarif. Vom 01.01.2027 bis 31.12.2027 mit 4 % p. a. Ab dem Jahr 2028 mit 3 % p. a. "]
[null,"4) Die Stufenauftstiege erfolgen immer zum 01.XX. (gelten immer für ganzen Monat), auch wenn z. B. der Stufenaufstieg  nach Einstellungsdatum  erst  zum 15.XX. erfolgen müsste! "]
[null,"Monate Gesamt",null,null,null,null,{"$f":"G55+V55+AL55+G75+V75+AL75","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+B51:N5C51:N53","v":{"$error":"#NAME?"}}]
[]
[null,"Monate",null,null,null,null,{"$f":"J23+L23+N23","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"P23+V23+Z23","v":0},null,null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"AB23+AD23+AF23","v":0}]
[null,{"$f":"J20","v":1900},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B56+1","v":1901},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P56+1","v":1902},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),0)","v":"1900-01-31"},{"$f":"IF($J$22=\"\",0,IF(AND(DAY($J$22)>1,MONTH(C57)=MONTH($J$22)),$K$23,IF(AND(C57>=$J$22,C57<=$K$22),30,IF((MONTH(C57)=MONTH($K$22)),DAY($K$22),0))))","v":{"$error":"#VALUE!"}},{"$f":"IF($L$22=\"\",0,IF(C57<$L$22,0,IF(AND(MONTH($L$22)=MONTH($M$22),MONTH(C57)=MONTH($M$22)),$M$23,IF(AND(MONTH($L$22)<>MONTH($M$22),MONTH(C57)=MONTH($L$22)),$M$23,IF(AND(D57>0,DAY($J$22)>1,MONTH($J$22)=MONTH($K$22)),30-D57-DAY($J$22)+1,IF(AND(D57>0,DAY($J$22)>1),30-D57,(IF(D57>0,30-D57,IF(AND(C57>=$L$22,C57<=$M$22),30,IF((MONTH(C57)=MONTH($M$22)),DAY($M$22),0))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF($N$22=\"\",0,IF(C57<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C57)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C57)=MONTH($N$22)),$O$23,IF(AND(E57>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E57>0,30-D57-E57,IF(AND(C57>=$N$22,C57<=$O$22),30,IF((MONTH(C57)=MONTH($O$22)),DAY($O$22),0)))))))))","v":0},{"$f":"IF($B$56=2025,((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/105.5,(D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(SUM(D57:F57)=30,F57>0),$N$24*$N$28,IF(AND(SUM(D57:F57)=30,E57>0),$L$24*$L$28,IF(AND(SUM(D57:F57)=30,D57>0),$J$24*$J$28,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($B$56=2024,$X$9=TRUE,G57>0),120*$O$6,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(G57=0,0,IF(AND($J$29=\"ja\",$X$6=TRUE),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),IF(AND($X$6=TRUE,$J$29=\"nein\"),(AVERAGE($H$57:$H$68)/12)*COUNTIFS($G$57:$G$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$29=\"ja\"),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),0)))/COUNTIFS($G$57:$G$68,\">0\"))","v":{"$error":"#VALUE!"}},{"$f":"IF((G57)>=Bmg2Jahr1,AGHBTR_Jahr1,IF((G57)>=Bmg1Jahr1,(RvBeitrJahr1*(G57+J57))+(AvBeitrJahr1*(G57+J57))+(U2UmlJahr1*(G57+J57))+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*(G57+J57)))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G57+J57+K57+I57-U2UmlJahr1*(G57+J57)),VzDmJahr1*(G57+J57+I57))","v":{"$error":"#N/A"}},{"$f":"IF(G57>0,(LukJahr1*$W$6),0)","v":{"$error":"#VALUE!"}},{"$f":"SUM(G57,J57,K57,L57,M57+I57)","v":{"$error":"#VALUE!"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),0)","v":"1901-01-31"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R57)=MONTH($P$22)),$Q$23,IF(AND(R57>=$P$22,R57<=$Q$22),30,IF((MONTH(R57)=MONTH($Q$22)),DAY($Q$22),0))))","v":0},{"$f":"IF($V$22=\"\",0,IF(R57<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R57)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R57)=MONTH($V$22)),$W$23,IF(AND(S57>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S57-DAY($P$22)+1,IF(AND(S57>0,DAY($P$22)>1),30-S57,(IF(S57>0,30-S57,IF(AND(R57>=$V$22,R57<=$W$22),30,IF((MONTH(R57)=MONTH($W$22)),DAY($W$22),0))))))))))","v":0},{"$f":"IF($Z$22=\"\",0,IF(R57<$Z$22,0,IF(AND(MONTH($Z$22)=MONTH($AA$22),MONTH(R57)=MONTH($AA$22)),$AA$23,IF(AND(MONTH($Z$22)<>MONTH($AA$22),MONTH(R57)=MONTH($Z$22)),$AA$23,IF(AND(T57>0,MONTH($Z$22)=MONTH($W$22)),30-DAY($W$22),(IF(T57>0,30-S57-T57,IF(AND(R57>=$Z$22,R57<=$AA$22),30,IF((MONTH(R57)=MONTH($AA$22)),DAY($AA$22),0)))))))))","v":0},{"$f":"IF(P56=2025,((S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))*100/105.5,(S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))","v":0},null,{"$f":"IF(AND(SUM(S57:U57)=30,U57>0),$Z$24*$Z$28,IF(AND(SUM(S57:U57)=30,T57>0),$V$24*$V$28,IF(AND(SUM(S57:U57)=30,S57>0),$P$24*$P$28,\"\")))","v":""},0,{"$f":"IF(V57=0,0,IF(AND($P$29=\"ja\",$X$6=TRUE),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),IF(AND($X$6=TRUE,$P$29=\"nein\"),(AVERAGE($X$57:$X$68)/12)*COUNTIFS($V$57:$W$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),0)))/COUNTIFS($V$57:$W$68,\">0\"))","v":0},{"$f":"IF((V57)>=Bmg2Jahr2,AGHBTR_Jahr2,IF((V57)>=Bmg1Jahr2,(RvBeitrJahr2*(V57+Z57))+(AvBeitrJahr2*(V57+Z57))+(U2UmlJahr2*(V57+Z57))+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*(V57+Z57)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM2*(V57+Z57+AA57+Y57-U2UmlJahr2*(V57+Z57)),VzDmJahr2*(V57+Z57+Y57))","v":{"$error":"#N/A"}},{"$f":"IF(V57>0,(LukJahr2*$W$6),0)","v":0},{"$f":"SUM(V57,Z57,AA57,AB57,AC57+Y57)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),0)","v":"1902-01-31"},{"$f":"IF($AB$22=\"\",0,IF(AND(DAY($AB$22)>1,MONTH(AH57)=MONTH($AB$22)),$AC$23,IF(AND(AH57>=$AB$22,AH57<=$AC$22),30,IF((MONTH(AH57)=MONTH($AC$22)),DAY($AC$22),0))))","v":0},{"$f":"IF($AD$22=\"\",0,IF(AH57<$AD$22,0,IF(AND(MONTH($AD$22)=MONTH($AE$22),MONTH(AH57)=MONTH($AE$22)),$AE$23,IF(AND(MONTH($AD$22)<>MONTH($AE$22),MONTH(AH57)=MONTH($AD$22)),$AE$23,IF(AND(AI57>0,DAY($AB$22)>1,MONTH($AB$22)=MONTH($AC$22)),30-AI57-DAY($AB$22)+1,IF(AND(AI57>0,DAY($AB$22)>1),30-AI57,(IF(AI57>0,30-AI57,IF(AND(AH57>=$AD$22,AH57<=$AE$22),30,IF((MONTH(AH57)=MONTH($AE$22)),DAY($AE$22),0))))))))))","v":0},{"$f":"IF($AF$22=\"\",0,IF(AH57<$AF$22,0,IF(AND(MONTH($AF$22)=MONTH($AG$22),MONTH(AH57)=MONTH($AG$22)),$AG$23,IF(AND(MONTH($AF$22)<>MONTH($AG$22),MONTH(AH57)=MONTH($AF$22)),$AG$23,IF(AND(AJ57>0,MONTH($AF$22)=MONTH($AE$22)),30-DAY($AE$22),(IF(AJ57>0,30-AI57-AJ57,IF(AND(AH57>=$AF$22,AH57<=$AG$22),30,IF((MONTH(AH57)=MONTH($AG$22)),DAY($AG$22),0)))))))))","v":0},{"$f":"(AI57*$AB$24/30)+(AJ57*$AD$24/30)+(AK57*$AF$24/30)","v":0},null,{"$f":"IF(AND(SUM(AI57:AK57)=30,AK57>0),$AF$24*$AF$28,IF(AND(SUM(AI57:AK57)=30,AJ57>0),$AD$24*$AD$28,IF(AND(SUM(AI57:AK57)=30,AI57>0),$AB$24*$AB$28,\"\")))","v":""},0,{"$f":"IF(AL57=0,0,IF(AND($AB$29=\"ja\",$X$6=TRUE),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND($X$6=TRUE,$AB$29=\"nein\"),(AVERAGE($AN$57:$AN$68)/12)*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$29=\"ja\"),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),0)))/COUNTIFS($AL$57:$AM$68,\">0\"))","v":0},{"$f":"IF((AL57)>=Bmg2Jahr3,AGHBTR_Jahr3,IF((AL57)>=Bmg1Jahr3,(RvBeitrJahr3*(AL57+AP57))+(AvBeitrJahr3*(AL57+AP57))+(U2UmlJahr3*(AL57+AP57))+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*(AL57+AP57)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM3*(AL57+AP57+AQ57+AO57-U2UmlJahr3*(AL57+AP57)),VzDmJahr3*(AL57+AP57+AO57))","v":{"$error":"#N/A"}},{"$f":"IF(AL57>0,(LukJahr3*$W$6),0)","v":0},{"$f":"SUM(AL57,AP57,AQ57,AR57,AS57+AO57)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),1)","v":"1900-02-28"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($N$22=\"\",0,IF(C58<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C58)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C58)=MONTH($N$22)),$O$23,IF(AND(E58>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E58>0,30-D58-E58,IF(AND(C58>=$N$22,C58<=$O$22),30,IF((MONTH(C58)=MONTH($O$22)),DAY($O$22),0)))))))))","v":0},{"$f":"(D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($B$56=2024,$X$9=TRUE,G58>0),120*$O$6,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(G58=0,0,IF(AND($J$29=\"ja\",$X$6=TRUE),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),IF(AND($X$6=TRUE,$J$29=\"nein\"),(AVERAGE($H$57:$H$68)/12)*COUNTIFS($G$57:$G$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$29=\"ja\"),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),0)))/COUNTIFS($G$57:$G$68,\">0\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"SUM(G58,J58,K58,L58,M58+I58)","v":{"$error":"#VALUE!"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),1)","v":"1901-02-28"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R58)=MONTH($P$22)),$Q$23,IF(AND(R58>=$P$22,R58<=$Q$22),30,IF((MONTH(R58)=MONTH($Q$22)),DAY($Q$22),0))))","v":0},{"$f":"IF($V$22=\"\",0,IF(R58<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R58)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R58)=MONTH($V$22)),$W$23,IF(AND(S58>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S58-DAY($P$22)+1,IF(AND(S58>0,DAY($P$22)>1),30-S58,(IF(S58>0,30-S58,IF(AND(R58>=$V$22,R58<=$W$22),30,IF((MONTH(R58)=MONTH($W$22)),DAY($W$22),0))))))))))","v":0},0,{"$f":"(S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30)","v":0},null,"",0,{"$f":"IF(V58=0,0,IF(AND($P$29=\"ja\",$X$6=TRUE),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),IF(AND($X$6=TRUE,$P$29=\"nein\"),(AVERAGE($X$57:$X$68)/12)*COUNTIFS($V$57:$W$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),0)))/COUNTIFS($V$57:$W$68,\">0\"))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(V58,Z58,AA58,AB58,AC58+Y58)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),1)","v":"1902-02-28"},0,0,0,0,null,"",0,{"$f":"IF(AL58=0,0,IF(AND($AB$29=\"ja\",$X$6=TRUE),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND($X$6=TRUE,$AB$29=\"nein\"),(AVERAGE($AN$57:$AN$68)/12)*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$29=\"ja\"),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),0)))/COUNTIFS($AL$57:$AM$68,\">0\"))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(AL58,AP58,AQ58,AR58,AS58+AO58)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),2)","v":"1900-03-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND($B$56=2024,$X$9=TRUE,G59>0),120*$O$6,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),2)","v":"1901-03-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),2)","v":"1902-03-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),3)","v":"1900-04-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),3)","v":"1901-04-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),3)","v":"1902-04-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),4)","v":"1900-05-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),4)","v":"1901-05-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),4)","v":"1902-05-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),5)","v":"1900-06-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),5)","v":"1901-06-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),5)","v":"1902-06-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),6)","v":"1900-07-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),6)","v":"1901-07-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),6)","v":"1902-07-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),7)","v":"1900-08-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),7)","v":"1901-08-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),7)","v":"1902-08-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),8)","v":"1900-09-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),8)","v":"1901-09-30"},0,0,0,0,null,{"$f":"IF(AND(SUM(S65:U65)=30,U65>0),$Z$24*$Z$28,IF(AND(SUM(S65:U65)=30,T65>0),$V$24*$V$28,IF(AND(SUM(S65:U65)=30,S65>0),$P$24*$P$28,\"\")))","v":""},0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),8)","v":"1902-09-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),9)","v":"1900-10-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),9)","v":"1901-10-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),9)","v":"1902-10-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),10)","v":"1900-11-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF($B$56=2024,((D67*$J$24/30)+(E67*$L$24/30)+(F67*$N$24/30))+(D67*200*$J$31/30)+(E67*200*$L$31/30)+(F67*200*$N$31/30),IF(AND($B$56=2025,$X$5=TRUE),((D67*$J$24/30)+(E67*$L$24/30)+(F67*$N$24/30))*'Nebenkosten (NK)'!$E$70,(D67*$J$24/30)+(E67*$L$24/30)+(F67*$N$24/30)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),10)","v":"1901-11-30"},0,0,0,{"$f":"IF(AND($P$56=2025,$X$5=TRUE)=TRUE,((S67*$P$24/30)+(T67*$V$24/30)+(U67*$Z$24/30))*'Nebenkosten (NK)'!$E$70,(S67*$P$24/30)+(T67*$V$24/30)+(U67*$Z$24/30))","v":0},null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),10)","v":"1902-11-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),11)","v":"1900-12-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF($B$56=2024,((D68*$J$24/30)+(E68*$L$24/30)+(F68*$N$24/30))+(D68*200*$J$31/30)+(E68*200*$L$31/30)+(F68*200*$N$31/30),IF(AND($B$56=2025,$X$5=TRUE),((D68*$J$24/30)+(E68*$L$24/30)+(F68*$N$24/30))*'Nebenkosten (NK)'!$E$70,(D68*$J$24/30)+(E68*$L$24/30)+(F68*$N$24/30)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),11)","v":"1901-12-31"},0,0,0,{"$f":"IF(AND($P$56=2025,$X$5=TRUE)=TRUE,((S68*$P$24/30)+(T68*$V$24/30)+(U68*$Z$24/30))*'Nebenkosten (NK)'!$E$70,(S68*$P$24/30)+(T68*$V$24/30)+(U68*$Z$24/30))","v":0},null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),11)","v":"1902-12-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Summe Jahr",null,null,null,null,{"$f":"SUM(G57:G68)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I57:I68)","v":{"$error":"#VALUE!"}},{"$f":"SUM(J57:J68)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"JSZ Gesamt","Summe Jahr",null,null,null,null,null,{"$f":"SUM(V57:V68)","v":0},null,null,{"$f":"SUM(Y57:Y68)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},"JSZ Gesamt","Summe Jahr",null,null,null,null,null,{"$f":"SUM(AL57:AL68)","v":0},null,null,{"$f":"SUM(AO57:AO68)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},"JSZ Gesamt"]
[null,null,null,null,null,null,"JSZ mtl.",{"$f":"IF(AND(J29=\"ja\",$X$6=TRUE),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),IF(AND($X$6=TRUE,J29=\"nein\"),(AVERAGE(H57:H68)/12)*COUNTIFS(G57:G68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J29=\"ja\"),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),0)))","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR((SUM(J57:J68)/COUNTIFS(J57:J68,\">0\")),0)","v":0},{"$f":"J70*AGBTR_Jahr1","v":{"$error":"#N/A"}},{"$f":"J70*VZunbDM1","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(J70:L70)","v":{"$error":"#N/A"}},{"$f":"N70*COUNTIFS(J57:J68,\">0\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(P29=\"ja\",$X$6=TRUE),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),IF(AND($X$6=TRUE,P29=\"nein\"),(AVERAGE(X57:X68)/12)*COUNTIFS(V57:W68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P29=\"ja\"),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z57:Z68)/COUNTIFS(Z57:Z68,\">0\")),0)","v":0},{"$f":"Z70*AGBTR_Jahr2","v":{"$error":"#N/A"}},{"$f":"Z70*VZunbDM2","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(Z70:AB70)","v":{"$error":"#N/A"}},{"$f":"AD70*COUNTIFS(Z57:Z68,\">0\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(AB29=\"ja\",$X$6=TRUE),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),IF(AND($X$6=TRUE,AB29=\"nein\"),(AVERAGE(AN57:AN68)/12)*COUNTIFS(AL57:AM68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB29=\"ja\"),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP57:AP68)/COUNTIFS(AP57:AP68,\">0\")),0)","v":0},{"$f":"AP70*AGBTR_Jahr3","v":{"$error":"#N/A"}},{"$f":"AP70*VZunbDM3","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(AP70:AR70)","v":{"$error":"#N/A"}},{"$f":"AT70*COUNTIFS(AP57:AP68,\">0\")","v":{"$error":"#N/A"}}]
[]
[null,"Mittelwert ",null,null,null,null,{"$f":"IFERROR((SUM(G57:G68)/COUNTIFS(G57:G68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(H58:H69)/COUNTIFS(H58:H69,\">0\")),0)","v":0},null,{"$f":"IFERROR((SUM(J57:J68)/COUNTIFS(J57:J68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(K57:K68)/COUNTIFS(K57:K68,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(V57:W68)/COUNTIFS(V57:W68,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X58:X69))/12)*COUNTIFS(V58:W69,\">0\"),((AVERAGE(X64:X69))/12)*COUNTIFS(V58:W69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z57:Z68)/COUNTIFS(Z57:Z68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AA57:AA68)/COUNTIFS(AA57:AA68,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(AL57:AM68)/COUNTIFS(AL57:AM68,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN58:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"),((AVERAGE(AN64:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP57:AP68)/COUNTIFS(AP57:AP68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AQ57:AQ68)/COUNTIFS(AQ57:AQ68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AR57:AR68)/COUNTIFS(AR57:AR68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AS57:AS68)/COUNTIFS(AS57:AS68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AT57:AT68)/COUNTIFS(AT57:AT68,\">0\")),0)","v":0}]
[]
[]
[null,"Monate",null,null,null,null,{"$f":"J37+L37+N37","v":0},null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"P37+V37+Z37","v":0},null,null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"AB37+AD37+AF37","v":0}]
[null,{"$f":"AF56+1","v":1903},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B76+1","v":1904},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P76+1","v":1905},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),0)","v":"1903-01-31"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C77)=MONTH($J$36)),$K$37,IF(AND(C77>=$J$36,C77<=$K$36),30,IF((MONTH(C77)=MONTH($K$36)),DAY($K$36),0))))","v":0},{"$f":"IF($L$36=\"\",0,IF(C77<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C77)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C77)=MONTH($L$36)),$M$37,IF(AND(D77>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D77-DAY($J$36)+1,IF(AND(D77>0,DAY($J$36)>1),30-D77,(IF(D77>0,30-D77,IF(AND(C77>=$L$36,C77<=$M$36),30,IF((MONTH(C77)=MONTH($M$36)),DAY($M$36),0))))))))))","v":0},{"$f":"IF($N$36=\"\",0,IF(C77<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C77)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C77)=MONTH($N$36)),$O$37,IF(AND(E77>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E77>0,30-D77-E77,IF(AND(C77>=$N$36,C77<=$O$36),30,IF((MONTH(C77)=MONTH($O$36)),DAY($O$36),0)))))))))","v":0},{"$f":"(D77*$J$38/30)+(E77*$L$38/30)+(F77*$N$38/30)","v":0},{"$f":"IF(AND(SUM(D77:F77)=30,F77>0),$N$38*$N$42,IF(AND(SUM(D77:F77)=30,E77>0),$L$38*$L$42,IF(AND(SUM(D77:F77)=30,D77>0),$J$38*$J$42,\"\")))","v":""},0,{"$f":"IF(G77=0,0,IF(AND($J$43=\"ja\",$X$6=TRUE),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),IF(AND($X$6=TRUE,$J$43=\"nein\"),(AVERAGE($H$77:$H$88)/12)*COUNTIFS($G$77:$G$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$43=\"ja\"),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),0)))/COUNTIFS($G$77:$G$88,\">0\"))","v":0},{"$f":"IF((G77)>=Bmg2Jahr4,AGHBTR_Jahr4,IF((G77)>=Bmg1Jahr4,(RvBeitrJahr4*(G77+J77))+(AvBeitrJahr4*(G77+J77))+(U2UmlJahr4*(G77+J77))+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*(G77+J77)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM4*(G77+J77+K77+I77-U2UmlJahr4*(G77+J77)),VzDmJahr4*(G77+J77+I77))","v":{"$error":"#N/A"}},{"$f":"IF(G77>0,(LukJahr4*$W$6),0)","v":0},{"$f":"SUM(G77,J77,K77,L77,M77+I77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),0)","v":"1904-01-31"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R77)=MONTH($P$36)),$Q$37,IF(AND(R77>=$P$36,R77<=$Q$36),30,IF((MONTH(R77)=MONTH($Q$36)),DAY($Q$36),0))))","v":0},{"$f":"IF($V$36=\"\",0,IF(R77<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R77)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R77)=MONTH($V$36)),$W$37,IF(AND(S77>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S77-DAY($P$36)+1,IF(AND(S77>0,DAY($P$36)>1),30-S77,(IF(S77>0,30-S77,IF(AND(R77>=$V$36,R77<=$W$36),30,IF((MONTH(R77)=MONTH($W$36)),DAY($W$36),0))))))))))","v":0},{"$f":"IF($Z$36=\"\",0,IF(R77<$Z$36,0,IF(AND(MONTH($Z$36)=MONTH($AA$36),MONTH(R77)=MONTH($AA$36)),$AA$37,IF(AND(MONTH($Z$36)<>MONTH($AA$36),MONTH(R77)=MONTH($Z$36)),$AA$37,IF(AND(T77>0,MONTH($Z$36)=MONTH($W$36)),30-DAY($W$36),(IF(T77>0,30-S77-T77,IF(AND(R77>=$Z$36,R77<=$AA$36),30,IF((MONTH(R77)=MONTH($AA$36)),DAY($AA$36),0)))))))))","v":0},{"$f":"(S77*$P$38/30)+(T77*$V$38/30)+(U77*$Z$38/30)","v":0},null,{"$f":"IF(AND(SUM(S77:U77)=30,U77>0),$Z$38*$Z$42,IF(AND(SUM(S77:U77)=30,T77>0),$V$38*$V$42,IF(AND(SUM(S77:U77)=30,S77>0),$P$38*$P$42,\"\")))","v":""},0,{"$f":"IF(V77=0,0,IF(AND($P$43=\"ja\",$X$6=TRUE),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),IF(AND($X$6=TRUE,$P$43=\"nein\"),(AVERAGE($X$77:$X$88)/12)*COUNTIFS($V$77:$W$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),0)))/COUNTIFS($V$77:$W$88,\">0\"))","v":0},{"$f":"IF((V77)>=Bmg2Jahr5,AGHBTR_Jahr5,IF((V77)>=Bmg1Jahr5,(RvBeitrJahr5*(V77+Z77))+(AvBeitrJahr5*(V77+Z77))+(U2UmlJahr5*(V77+Z77))+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*(V77+Z77)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM5*(V77+Z77+AA77+Y77-U2UmlJahr5*(V77+Z77)),VzDmJahr5*(V77+Z77+Y77))","v":{"$error":"#N/A"}},{"$f":"IF(V77>0,(LukJahr5*$W$6),0)","v":0},{"$f":"SUM(V77,Z77,AA77,AB77,AC77+Y77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),0)","v":"1905-01-31"},{"$f":"IF($AB$36=\"\",0,IF(AND(DAY($AB$36)>1,MONTH(AH77)=MONTH($AB$36)),$AC$37,IF(AND(AH77>=$AB$36,AH77<=$AC$36),30,IF((MONTH(AH77)=MONTH($AC$36)),DAY($AC$36),0))))","v":0},{"$f":"IF($AD$36=\"\",0,IF(AH77<$AD$36,0,IF(AND(MONTH($AD$36)=MONTH($AE$36),MONTH(AH77)=MONTH($AE$36)),$AE$37,IF(AND(MONTH($AD$36)<>MONTH($AE$36),MONTH(AH77)=MONTH($AD$36)),$AE$37,IF(AND(AI77>0,DAY($AB$36)>1,MONTH($AB$36)=MONTH($AC$36)),30-AI77-DAY($AB$36)+1,IF(AND(AI77>0,DAY($AB$36)>1),30-AI77,(IF(AI77>0,30-AI77,IF(AND(AH77>=$AD$36,AH77<=$AE$36),30,IF((MONTH(AH77)=MONTH($AE$36)),DAY($AE$36),0))))))))))","v":0},{"$f":"IF($AF$36=\"\",0,IF(AH77<$AF$36,0,IF(AND(MONTH($AF$36)=MONTH($AG$36),MONTH(AH77)=MONTH($AG$36)),$AG$37,IF(AND(MONTH($AF$36)<>MONTH($AG$36),MONTH(AH77)=MONTH($AF$36)),$AG$37,IF(AND(AJ77>0,MONTH($AF$36)=MONTH($AE$36)),30-DAY($AE$36),(IF(AJ77>0,30-AI77-AJ77,IF(AND(AH77>=$AF$36,AH77<=$AG$36),30,IF((MONTH(AH77)=MONTH($AG$36)),DAY($AG$36),0)))))))))","v":0},{"$f":"(AI77*$AB$38/30)+(AJ77*$AD$38/30)+(AK77*$AF$38/30)","v":0},null,{"$f":"IF(AND(SUM(AI77:AK77)=30,AK77>0),$AF$38*$AF$42,IF(AND(SUM(AI77:AK77)=30,AJ77>0),$AD$38*$AD$42,IF(AND(SUM(AI77:AK77)=30,AI77>0),$AB$38*$AB$42,\"\")))","v":""},0,{"$f":"IF(AL77=0,0,IF(AND($AB$43=\"ja\",$X$6=TRUE),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND($X$6=TRUE,$AB$43=\"nein\"),(AVERAGE($AN$77:$AN$88)/12)*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$43=\"ja\"),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),0)))/COUNTIFS($AL$77:$AM$88,\">0\"))","v":0},{"$f":"IF((AL77)>=Bmg2Jahr6,AGHBTR_Jahr6,IF((AL77)>=Bmg1Jahr6,(RvBeitrJahr6*(AL77+AP77))+(AvBeitrJahr6*(AL77+AP77))+(U2UmlJahr6*(AL77+AP77))+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*(AL77+AP77)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM6*(AL77+AP77+AQ77+AO77-U2UmlJahr6*(AL77+AP77)),VzDmJahr6*(AL77+AP77+AO77))","v":{"$error":"#N/A"}},{"$f":"IF(AL77>0,(LukJahr6*$W$6),0)","v":0},{"$f":"SUM(AL77,AP77,AQ77,AR77,AS77+AO77)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),1)","v":"1903-02-28"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C78)=MONTH($J$36)),$K$37,IF(AND(C78>=$J$36,C78<=$K$36),30,IF((MONTH(C78)=MONTH($K$36)),DAY($K$36),0))))","v":0},{"$f":"IF($L$36=\"\",0,IF(C78<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C78)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C78)=MONTH($L$36)),$M$37,IF(AND(D78>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D78-DAY($J$36)+1,IF(AND(D78>0,DAY($J$36)>1),30-D78,(IF(D78>0,30-D78,IF(AND(C78>=$L$36,C78<=$M$36),30,IF((MONTH(C78)=MONTH($M$36)),DAY($M$36),0))))))))))","v":0},{"$f":"IF($N$36=\"\",0,IF(C78<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C78)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C78)=MONTH($N$36)),$O$37,IF(AND(E78>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E78>0,30-D78-E78,IF(AND(C78>=$N$36,C78<=$O$36),30,IF((MONTH(C78)=MONTH($O$36)),DAY($O$36),0)))))))))","v":0},{"$f":"(D78*$J$38/30)+(E78*$L$38/30)+(F78*$N$38/30)","v":0},"",0,{"$f":"IF(G78=0,0,IF(AND($J$43=\"ja\",$X$6=TRUE),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),IF(AND($X$6=TRUE,$J$43=\"nein\"),(AVERAGE($H$77:$H$88)/12)*COUNTIFS($G$77:$G$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$43=\"ja\"),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),0)))/COUNTIFS($G$77:$G$88,\">0\"))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(G78,J78,K78,L78,M78+I78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),1)","v":"1904-02-29"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R78)=MONTH($P$36)),$Q$37,IF(AND(R78>=$P$36,R78<=$Q$36),30,IF((MONTH(R78)=MONTH($Q$36)),DAY($Q$36),0))))","v":0},{"$f":"IF($V$36=\"\",0,IF(R78<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R78)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R78)=MONTH($V$36)),$W$37,IF(AND(S78>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S78-DAY($P$36)+1,IF(AND(S78>0,DAY($P$36)>1),30-S78,(IF(S78>0,30-S78,IF(AND(R78>=$V$36,R78<=$W$36),30,IF((MONTH(R78)=MONTH($W$36)),DAY($W$36),0))))))))))","v":0},0,0,null,"",0,{"$f":"IF(V78=0,0,IF(AND($P$43=\"ja\",$X$6=TRUE),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),IF(AND($X$6=TRUE,$P$43=\"nein\"),(AVERAGE($X$77:$X$88)/12)*COUNTIFS($V$77:$W$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),0)))/COUNTIFS($V$77:$W$88,\">0\"))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(V78,Z78,AA78,AB78,AC78+Y78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),1)","v":"1905-02-28"},0,0,0,0,null,"",0,{"$f":"IF(AL78=0,0,IF(AND($AB$43=\"ja\",$X$6=TRUE),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND($X$6=TRUE,$AB$43=\"nein\"),(AVERAGE($AN$77:$AN$88)/12)*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$43=\"ja\"),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),0)))/COUNTIFS($AL$77:$AM$88,\">0\"))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(AL78,AP78,AQ78,AR78,AS78+AO78)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),2)","v":"1903-03-31"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),2)","v":"1904-03-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),2)","v":"1905-03-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),3)","v":"1903-04-30"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),3)","v":"1904-04-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),3)","v":"1905-04-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),4)","v":"1903-05-31"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),4)","v":"1904-05-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),4)","v":"1905-05-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),5)","v":"1903-06-30"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),5)","v":"1904-06-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),5)","v":"1905-06-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),6)","v":"1903-07-31"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),6)","v":"1904-07-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),6)","v":"1905-07-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),7)","v":"1903-08-31"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),7)","v":"1904-08-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),7)","v":"1905-08-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),8)","v":"1903-09-30"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),8)","v":"1904-09-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),8)","v":"1905-09-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),9)","v":"1903-10-31"},0,0,0,0,{"$f":"IF(AND(SUM(D86:F86)=30,F86>0),$N$38*$N$42,IF(AND(SUM(D86:F86)=30,E86>0),$L$38*$L$42,IF(AND(SUM(D86:F86)=30,D86>0),$J$38*$J$42,\"\")))","v":""},0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),9)","v":"1904-10-31"},0,0,0,0,null,{"$f":"IF(AND(SUM(S86:U86)=30,U86>0),$Z$38*$Z$42,IF(AND(SUM(S86:U86)=30,T86>0),$V$38*$V$42,IF(AND(SUM(S86:U86)=30,S86>0),$P$38*$P$42,\"\")))","v":""},0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),9)","v":"1905-10-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),10)","v":"1903-11-30"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),10)","v":"1904-11-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),10)","v":"1905-11-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),11)","v":"1903-12-31"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),11)","v":"1904-12-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),11)","v":"1905-12-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Summe Jahr",null,null,null,null,{"$f":"SUM(G77:G88)","v":0},null,{"$f":"SUM(I77:I88)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},"JSZ Gesamt","Summe Jahr",null,null,null,null,null,{"$f":"SUM(V77:V88)","v":0},null,null,{"$f":"SUM(Y77:Y88)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},"JSZ Gesamt","Summe Jahr",null,null,null,null,null,{"$f":"SUM(AL77:AL88)","v":0},null,null,{"$f":"SUM(AO77:AO88)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},"JSZ Gesamt"]
[null,null,null,null,null,null,"JSZ mtl.",{"$f":"IF(AND(J43=\"ja\",$X$6=TRUE),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),IF(AND($X$6=TRUE,J43=\"nein\"),(AVERAGE(H77:H88)/12)*COUNTIFS(G77:G88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J43=\"ja\"),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(J77:J88)/COUNTIFS(J77:J88,\">0\")),0)","v":0},{"$f":"J90*AGBTR_Jahr4","v":{"$error":"#N/A"}},{"$f":"J90*VZunbDM4","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(J90:L90)","v":{"$error":"#N/A"}},{"$f":"N90*COUNTIFS(J77:J88,\">0\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(P43=\"ja\",$X$6=TRUE),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),IF(AND($X$6=TRUE,P43=\"nein\"),(AVERAGE(X77:X88)/12)*COUNTIFS(V77:W88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P43=\"ja\"),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z77:Z88)/COUNTIFS(Z77:Z88,\">0\")),0)","v":0},{"$f":"Z90*AGBTR_Jahr5","v":{"$error":"#N/A"}},{"$f":"Z90*VZunbDM5","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(Z90:AB90)","v":{"$error":"#N/A"}},{"$f":"AD90*COUNTIFS(Z77:Z88,\">0\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(AB43=\"ja\",$X$6=TRUE),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),IF(AND($X$6=TRUE,AB43=\"nein\"),(AVERAGE(AN77:AN88)/12)*COUNTIFS(AL77:AM88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB43=\"ja\"),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP77:AP88)/COUNTIFS(AP77:AP88,\">0\")),0)","v":0},{"$f":"AP90*AGBTR_Jahr3","v":{"$error":"#N/A"}},{"$f":"AP90*VZunbDM3","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(AP90:AR90)","v":{"$error":"#N/A"}},{"$f":"AT90*COUNTIFS(AP77:AP88,\">0\")","v":{"$error":"#N/A"}}]
[]
[null,"Mittelwert ",null,null,null,null,{"$f":"IFERROR((SUM(G77:G88)/COUNTIFS(G77:G88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(H78:H89)/COUNTIFS(H78:H89,\">0\")),0)","v":0},null,{"$f":"IFERROR((SUM(J77:J88)/COUNTIFS(J77:J88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(K77:K88)/COUNTIFS(K77:K88,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(V77:W88)/COUNTIFS(V77:W88,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X78:X89))/12)*COUNTIFS(V78:W89,\">0\"),((AVERAGE(X84:X89))/12)*COUNTIFS(V78:W89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z77:Z88)/COUNTIFS(Z77:Z88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AA77:AA88)/COUNTIFS(AA77:AA88,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(AL77:AM88)/COUNTIFS(AL77:AM88,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN78:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"),((AVERAGE(AN84:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP77:AP88)/COUNTIFS(AP77:AP88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AQ77:AQ88)/COUNTIFS(AQ77:AQ88,\">0\")),0)","v":0},0,0,0]
[]
[]
[]
[null,"*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe Gesamtzeitraum",null,null,null,null,null,null,null,null,null,{"$f":"AD89+N89+AD69+N69+AT69+AT89","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jahr","Monate",null,null,null,null,"Monatssatz","Monatssätze gesamt",null,null,"monatl.\nZuschläge","Zuschläge\n(JSZ) gesamt","gesamt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J$20","v":1900},{"$f":"G55","v":{"$error":"#NUM!"}},null,null,null,null,{"$f":"IF(ISERROR((N69-O70)/Q104),0,((N69-O70)/Q104))","v":0},{"$f":"Q104*V104","v":{"$error":"#NUM!"}},null,null,{"$f":"N70","v":{"$error":"#N/A"}},{"$f":"Q104*Z104","v":{"$error":"#NUM!"}},{"$f":"W104+AA104","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P104+1","v":1901},{"$f":"V55","v":0},null,null,null,null,{"$f":"IF(ISERROR((AD69-AE70)/Q105),0,((AD69-AE70)/Q105))","v":0},{"$f":"Q105*V105","v":0},null,null,{"$f":"AD70","v":{"$error":"#N/A"}},{"$f":"Q105*Z105","v":{"$error":"#N/A"}},{"$f":"W105+AA105","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P105+1","v":1902},{"$f":"AL55","v":0},null,null,null,null,{"$f":"IF(ISERROR((AT69-AU70)/Q106),0,((AT69-AU70)/Q106))","v":0},0,null,null,{"$f":"AT70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1903,{"$f":"G75","v":0},null,null,null,null,{"$f":"IF(ISERROR((N89-O90)/Q107),0,((N89-O90)/Q107))","v":0},0,null,null,{"$f":"N90","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1904,{"$f":"V75","v":0},null,null,null,null,{"$f":"IF(ISERROR((AD89-AE90)/Q108),0,((AD89-AE90)/Q108))","v":0},0,null,null,{"$f":"AD90","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1905,{"$f":"AL75","v":0},null,null,null,null,{"$f":"IF(ISERROR((AT89-AU90)/Q109),0,((AT89-AU90)/Q109))","v":0},0,null,null,{"$f":"AT90","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gesamt",{"$f":"SUM(Q104:Q109)","v":{"$error":"#NUM!"}},null,null,null,null,null,{"$f":"SUM(W104:W109)","v":{"$error":"#NUM!"}},null,null,null,{"$f":"SUM(AA104:AA109)","v":{"$error":"#NUM!"}},{"$f":"W110+AA110","v":{"$error":"#NUM!"}}]

{"sheet":"HR-SHK, WHK u.Tut","index":8,"n_rows":92,"n_cols":43,"rows_kept":92,"cut":false,"hidden":true,"merged":[[75,1,75,6],[10,6,10,9],[10,10,10,16],[10,17,10,20],[17,8,17,9],[17,15,17,16],[17,17,17,18],[26,6,26,7],[26,8,26,9],[26,10,26,11],[26,15,26,16],[26,17,26,18],[15,8,15,9],[15,10,15,11],[15,15,15,16],[15,17,15,18],[15,19,15,20],[75,10,75,16],[28,19,28,20],[75,17,75,18],[69,10,69,11],[69,15,69,16],[30,19,30,20],[29,19,29,20],[5,6,5,7],[4,6,4,7],[16,6,16,9],[16,10,16,16],[16,17,16,20],[27,6,27,9],[27,10,27,16],[27,17,27,20],[17,19,17,20],[26,19,26,20],[18,19,18,20],[19,10,19,11],[19,15,19,16],[19,17,19,18],[19,19,19,20],[18,10,18,11],[18,15,18,16],[5,20,5,22],[4,20,4,22],[38,10,38,11],[38,15,38,16],[41,10,41,11],[37,15,37,16],[57,21,57,22],[58,10,58,11],[58,15,58,16],[58,21,58,22],[56,10,56,11],[56,15,56,16],[56,21,56,22],[39,10,39,11],[39,15,39,16],[42,10,42,11],[42,15,42,16],[41,15,41,16],[44,21,44,22],[42,21,42,22],[39,21,39,22],[41,21,41,22],[40,21,40,22],[43,21,43,22],[63,10,63,11],[63,15,63,16],[63,21,63,22],[64,10,64,11],[64,15,64,16],[64,21,64,22],[38,21,38,22],[37,21,37,22],[47,21,47,22],[46,21,46,22],[61,21,61,22],[62,10,62,11],[62,15,62,16],[62,21,62,22],[59,10,59,11],[59,15,59,16],[59,21,59,22],[60,10,60,11],[60,15,60,16],[60,21,60,22],[43,10,43,11],[43,15,43,16],[40,10,40,11],[40,15,40,16],[69,21,69,22],[67,10,67,11],[67,15,67,16],[67,21,67,22],[68,10,68,11],[68,15,68,16],[68,21,68,22],[44,10,44,11],[44,15,44,16],[48,10,48,11],[48,15,48,16],[49,10,49,11],[49,15,49,16],[65,10,65,11],[65,15,65,16],[61,10,61,11],[61,15,61,16],[57,10,57,11],[57,15,57,16],[51,15,51,16],[65,21,65,22],[66,10,66,11],[66,15,66,16],[66,21,66,22],[28,6,28,7],[28,8,28,9],[28,10,28,11],[28,15,28,16],[28,17,28,18],[30,8,30,9],[30,10,30,11],[30,15,30,16],[37,10,37,11],[30,17,30,18],[29,17,29,18],[30,6,30,7],[29,6,29,7],[29,8,29,9],[29,10,29,11],[29,15,29,16],[10,27,10,30],[11,6,11,7],[11,8,11,9],[11,10,11,11],[11,15,11,16],[11,17,11,18],[11,19,11,20],[22,6,22,7],[22,8,22,9],[22,10,22,11],[22,15,22,16],[22,17,22,18],[22,19,22,20],[21,6,21,9],[21,10,21,16],[21,17,21,20],[18,17,18,18],[17,6,17,7],[17,10,17,11],[19,6,19,7],[19,8,19,9],[18,8,18,9],[18,6,18,7],[15,6,15,7],[82,17,82,22],[55,10,55,11],[55,15,55,16],[55,21,55,22],[45,21,45,22],[49,21,49,22],[48,21,48,22],[46,10,46,11],[46,15,46,16],[47,10,47,11],[47,15,47,16],[45,10,45,11],[45,15,45,16],[52,10,52,11],[52,15,52,16],[70,10,70,11],[70,15,70,16],[52,21,52,22],[70,21,70,22],[51,21,51,22],[50,21,50,22],[50,10,50,11],[50,15,50,16],[51,10,51,11],[70,26,70,27],[69,26,69,27],[68,26,68,27],[67,26,67,27],[66,26,66,27],[65,26,65,27],[64,26,64,27],[63,26,63,27],[62,26,62,27],[3,27,3,29],[44,26,44,27],[43,26,43,27],[42,26,42,27],[41,26,41,27],[40,26,40,27],[39,26,39,27],[37,26,37,27],[61,26,61,27],[60,26,60,27],[59,26,59,27],[58,26,58,27],[57,26,57,27],[56,26,56,27],[52,26,52,27],[47,26,47,27],[46,26,46,27],[55,26,55,27],[38,26,38,27],[45,26,45,27],[49,26,49,27],[48,26,48,27],[51,26,51,27],[50,26,50,27]]}
[]
[null,"Hochrechnung für SHK, WHK  und Tutoren:innen "]
[null,{"$f":"'HR-DM (U3,U4,U5AUF)'!B3","v":"Stand: 10.12.2025 (BITTE AKTUELLE VERSION NUTZEN - ZURZEIT VERSION V02)"}]
[null,"Bitte nur die roten Felder (PFLICHTFELDER) und die blauen Felder ausfüllen! Die gelben Felder können im Nachhinein für Korrekturen überschrieben werden.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berechnung Wochenstunden in Monatsstunden  (SHK/WHK)"]
[null,"Erstellungsdatum",null,null,null,"PSP-Element","Projektbezeichnung",null,"Name/Pers.Nr","SHK/WHK/TUT\n(DropDown)","Beginn","Ende","Mini-Jobgrenze \nnicht berücksichiten","kalkulatorisch Erhöhung","AG-Anteil wie bei Angestellten",{"$f":"IF(OR(J6='DROP DOWN'!D5,J6='DROP DOWN'!D6)=TRUE,\"SWS pro Monat\",\"Std. pro Monat\")","v":"Std. pro Monat"},"Finanzierungs-anteil für LUK",null,null,null,"Bermerkung ",null,null,null,null,null,null,"Wochenstunden","Wochenfaktor","Monatsstunden"]
[null,{"$f":"PKHR_für_SHK_WHK_TUT!C7","v":"00:00:00"},null,null,null,null,{"$f":"PKHR_für_SHK_WHK_TUT!C8","v":0},null,null,{"$f":"PKHR_für_SHK_WHK_TUT!$C$12","v":"Bitte auswählen"},{"$f":"PKHR_für_SHK_WHK_TUT!$C$11","v":"00:00:00"},{"$f":"PKHR_für_SHK_WHK_TUT!$D$11","v":"00:00:00"},true,true,false,{"$f":"PKHR_für_SHK_WHK_TUT!C14","v":0},{"$f":"IF(PKHR_für_SHK_WHK_TUT!C9=\"Landesmittel\",0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,4.3479999999999999,{"$f":"AB6*AC6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zeitberechnungen bei der Lohnabrechnung (lohn-info.de)"]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"YEAR(K6)","v":1900},null,null,null,{"$f":"G11+1","v":1901},null,null,null,null,null,null,{"$f":"K11+1","v":1902},null,null,null,null,null,null,null,null,null,"Berechnung Durschnittsstundenzahl"]
[null,null,null,null,null,null,"bis März",null,"ab April",null,"bis März",null,null,null,null,"ab April",null,"bis März",null,"ab April",null,null,null,null,null,null,null,"Anzahl Monat","Stunden","Gesamt","Durschnitts-\nstunden"]
[null,null,null,null,null,null,"von","bis","von","bis","von","bis",null,null,null,"von","bis","von","bis","von","bis",null,null,null,null,null,null,{"$f":"SUM(AB14:AB21)","v":0},null,{"$f":"SUM(AD14:AD21)","v":0},{"$f":"IF(ISERROR(AD13/AB13),0,AD13/AB13)","v":0}]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",null,null,null,null,{"$f":"IF(OR(ISBLANK($K$6),ISBLANK($L$6)),\"\",\nIF(K6>DATE(G11,3,31),\"\",\nIF(G11=YEAR($K$6),$K$6,\"\")))","v":"00:00:00"},{"$f":"IF(G14=\"\",\"\",\nIF(OR($L$6>DATE($G$11,12,31),$L$6>=DATE($G$11,4,1)),DATE($G$11,3,31),\nIF($L$6<DATE(G11,12,31),$L$6,DATE(G11,12,31))))","v":"00:00:00"},{"$f":"IF(IF(IF(AND(OR(H14>=DATE(G11,3,31),$K$6>=DATE(G11,4,1))),\nIF($K$6>=DATE(G11,4,1),$K$6,DATE(G11,4,1)))=FALSE,\"\",IF(AND(OR(H14>=DATE(G11,3,31),$K$6>=DATE(G11,4,1))),\nIF($K$6>=DATE(G11,4,1),$K$6,DATE(G11,4,1))))>$L$6,\"\",IF(IF(AND(OR(H14>=DATE(G11,3,31),$K$6>=DATE(G11,4,1))),\nIF($K$6>=DATE(G11,4,1),$K$6,DATE(G11,4,1)))=FALSE,\"\",IF(AND(OR(H14>=DATE(G11,3,31),$K$6>=DATE(G11,4,1))),\nIF($K$6>=DATE(G11,4,1),$K$6,DATE(G11,4,1)))))","v":""},{"$f":"IF(I14=\"\",\"\",IF(DATE(YEAR(G11),1,1)<DATE(YEAR($L$6),12,31),\nIF($L$6<DATE(G11,12,31),$L$6,DATE(G11,12,31))))","v":""},{"$f":"IF(OR(ISBLANK($K$6),ISBLANK($L$6)),\"\",\nIF(AND(K11>YEAR($K$6),K11<=YEAR($L$6)),DATE(K11,1,1),\"\"))","v":""},{"$f":"IF(K14=\"\",\"\",\nIF(OR($L$6>DATE(K$11,12,31),$L$6>=DATE(K11,4,1)),DATE(K11,3,31),\nIF($L$6<DATE(K11,12,31),$L$6,)))","v":""},null,null,null,{"$f":"IF(IF(AND(L14>=DATE(K11,3,31),L14<>$L$6,YEAR($L$6)>=K11),DATE(K11,4,1))=FALSE,\"\",\nIF(AND(L14>=DATE(K11,3,31),L14<>$L$6,YEAR($L$6)>=K11),DATE(K11,4,1)))","v":""},{"$f":"IF(P14=\"\",\"\",\nIF(DATE(YEAR(K11),1,1)<DATE(YEAR($L$6),12,31),IF($L$6<DATE(K11,12,31),$L$6,DATE(K11,12,31))))","v":""},{"$f":"IF(OR(ISBLANK($K$6),ISBLANK($L$6)),\"\",\nIF(AND(R11>YEAR($K$6),R11<=YEAR($L$6)),DATE(R11,1,1),\"\"))","v":""},{"$f":"IF(R14=\"\",\"\",\nIF(OR($L$6>DATE(R11,12,31),$L$6>=DATE(R11,4,1)),DATE(R11,3,31),\nIF($L$6<DATE(R11,12,31),$L$6)))","v":""},{"$f":"IF(IF(AND(S14>=DATE(R11,3,31),S14<>$L$6,YEAR($L$6)>=R11),DATE(R11,4,1))=FALSE,\"\",\nIF(AND(S14>=DATE(R11,3,31),S14<>$L$6,YEAR($L$6)>=R11),DATE(R11,4,1)))","v":""},{"$f":"IF(T14=\"\",\"\",\nIF(DATE(YEAR(R11),1,1)<DATE(YEAR($L$6),12,31),IF($L$6<DATE(R11,12,31),$L$6,DATE(R11,12,31))))","v":""},null,null,null,null,null,null,null,null,{"$f":"AB14*AC14","v":0}]
[null,null,null,null,null,null,{"$f":"IF(G14=\"\",0,(EOMONTH(G14,0)-G14+1)/(EOMONTH(G14,0)-EOMONTH(G14,-1))+(H14-EOMONTH(H14,-1))/(EOMONTH(H14,0)-EOMONTH(H14,-1))+MONTH(H14)-MONTH(G14)-1+(YEAR(H14)-YEAR(G14))*12)","v":{"$error":"#NUM!"}},{"$f":"IF(H14=\"\",0,IF(AND(DAY(G14)>1,MONTH(G14)<>MONTH(H14)),30-DAY(G14)+1,IF(G14=\"\",0,(IF(MONTH(G14)=MONTH(H14),IF(OR(H14=C40,H14=C41,H14=C42,H14=C43,H14=C44,H14=C45,H14=C46,H14=C47,H14=C48,H14=C49,H14=C50,H14=C51),30-DAY(G14)+1,IF(MONTH(G14)=MONTH(H14),DAY(H14)-DAY(G14)+1,0)))))))","v":1},{"$f":"IF(I14=\"\",0,(EOMONTH(I14,0)-I14+1)/(EOMONTH(I14,0)-EOMONTH(I14,-1))+(J14-EOMONTH(J14,-1))/(EOMONTH(J14,0)-EOMONTH(J14,-1))+MONTH(J14)-MONTH(I14)-1+(YEAR(J14)-YEAR(I14))*12)","v":0},{"$f":"IF(I14=\"\",0,IF(AND(DAY(I14)=1,MONTH(I14)<>MONTH(J14)),30,IF(AND(DAY(I14)>1,MONTH(I14)<>MONTH(J14)),30-DAY(I14)+1,IF(MONTH(I14)=MONTH(J14),IF(OR(J14=C40,J14=C41,J14=C42,J14=C43,J14=C44,J14=C45,J14=C46,J14=C47,J14=C48,J14=C49,J14=C50,J14=C51),30-DAY(I14)+1,IF(MONTH(I14)=MONTH(J14),DAY(J14)-DAY(I14)+1,0))))))","v":0},{"$f":"IF(K14=\"\",0,(EOMONTH(K14,0)-K14+1)/(EOMONTH(K14,0)-EOMONTH(K14,-1))+(L14-EOMONTH(L14,-1))/(EOMONTH(L14,0)-EOMONTH(L14,-1))+MONTH(L14)-MONTH(K14)-1+(YEAR(L14)-YEAR(K14))*12)","v":0},{"$f":"IF(AND(DAY(K14)>1,MONTH(K14)<>MONTH(L14)),30-DAY(K14)+1,IF(K14=\"\",0,(IF(MONTH(K14)=MONTH(L14),IF(OR(L14=M40,L14=M41,L14=M42,L14=M43,L14=M44,L14=M45,L14=M46,L14=M47,L14=M48,L14=M49,L14=M50,L14=M51),30-DAY(K14)+1,IF(MONTH(K14)=MONTH(L14),DAY(L14)-DAY(K14)+1,0))))))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(P14=\"\",0,(EOMONTH(P14,0)-P14+1)/(EOMONTH(P14,0)-EOMONTH(P14,-1))+(Q14-EOMONTH(Q14,-1))/(EOMONTH(Q14,0)-EOMONTH(Q14,-1))+MONTH(Q14)-MONTH(P14)-1+(YEAR(Q14)-YEAR(P14))*12)","v":0},{"$f":"IF(P14=\"\",0,IF(AND(DAY(P14)=1,MONTH(P14)<>MONTH(Q14)),30,IF(AND(DAY(P14)>1,MONTH(P14)<>MONTH(Q14)),30-DAY(P14)+1,IF(MONTH(P14)=MONTH(Q14),IF(OR(Q14=M40,Q14=M41,Q14=M42,Q14=M43,Q14=M44,Q14=M45,Q14=M46,Q14=M47,Q14=M48,Q14=M49,Q14=M50,Q14=M51),30-DAY(P14)+1,IF(MONTH(P14)=MONTH(Q14),DAY(Q14)-DAY(P14)+1,0))))))","v":0},{"$f":"IF(R14=\"\",0,(EOMONTH(R14,0)-R14+1)/(EOMONTH(R14,0)-EOMONTH(R14,-1))+(S14-EOMONTH(S14,-1))/(EOMONTH(S14,0)-EOMONTH(S14,-1))+MONTH(S14)-MONTH(R14)-1+(YEAR(S14)-YEAR(R14))*12)","v":0},{"$f":"IF(AND(DAY(R14)>1,MONTH(R14)<>MONTH(S14)),30-DAY(R14)+1,IF(R14=\"\",0,(IF(MONTH(R14)=MONTH(S14),IF(OR(S14=X40,S14=X41,S14=X42,S14=X43,S14=X44,S14=X45,S14=X46,S14=X47,S14=X48,S14=X49,S14=X50,S14=X51),30-DAY(R14)+1,IF(MONTH(R14)=MONTH(S14),DAY(S14)-DAY(R14)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(T14=\"\",0,(EOMONTH(T14,0)-T14+1)/(EOMONTH(T14,0)-EOMONTH(T14,-1))+(U14-EOMONTH(U14,-1))/(EOMONTH(U14,0)-EOMONTH(U14,-1))+MONTH(U14)-MONTH(T14)-1+(YEAR(U14)-YEAR(T14))*12)","v":0},{"$f":"IF(T14=\"\",0,IF(AND(DAY(T14)=1,MONTH(T14)<>MONTH(U14)),30,IF(AND(DAY(T14)>1,MONTH(T14)<>MONTH(U14)),30-DAY(T14)+1,IF(MONTH(T14)=MONTH(U14),IF(OR(U14=X40,U14=X41,U14=X42,U14=X43,U14=X44,U14=X45,U14=X46,U14=X47,U14=X48,U14=X49,U14=X50,U14=X51),30-DAY(T14)+1,IF(MONTH(T14)=MONTH(U14),DAY(U14)-DAY(T14)+1,0))))))","v":0}]
[null,"Entgelt Gesamt/ Monat",null,null,null,null,{"$f":"IF(G14=\"\",0,((G18+(G18*G20))*(G19)))","v":{"$error":"#N/A"}},null,{"$f":"IF(I14=\"\",0,((I18+(I18*I20))*(I19)))","v":0},null,{"$f":"IF(K14=\"\",0,((K18+(K18*K20))*(K19)))","v":0},null,null,null,null,{"$f":"IF(P14=\"\",0,((P18+(P18*P20))*(P19)))","v":0},null,{"$f":"IF(R14=\"\",0,((R18+(R18*R20))*(R19)))","v":0},null,{"$f":"IF(T14=\"\",0,((T18+(T18*T20))*(T19)))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AB16*AC16","v":0}]
[null,"SHK oder Tutor (Drop Down)",null,null,null,null,{"$f":"J6","v":"Bitte auswählen"},null,null,null,{"$f":"J6","v":"Bitte auswählen"},null,null,null,null,null,null,{"$f":"J6","v":"Bitte auswählen"},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Entgelt/ pro Stunde/ SWS",null,null,null,null,{"$f":"IF(G17=\"Studentische Hilfskraft\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,6,0),IF(G17=\"Wissenschaftliche Hilfskraft\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,8,0),IF(G17=\"Akad. Tutor\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,10,0),IF(G17=\"Stud. Tutor\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,12,0),0))))","v":0},null,{"$f":"IF(G17=\"Studentische Hilfskraft\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,7,0),IF(G17=\"Wissenschaftliche Hilfskraft\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,9,0),IF(G17=\"Akad. Tutor\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,11,0),IF(G17=\"Stud. Tutor\",VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,13,0),0))))","v":0},null,{"$f":"IF(K17=\"Studentische Hilfskraft\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,6,0),IF(K17=\"Wissenschaftliche Hilfskraft\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,8,0),IF(K17=\"Akad. Tutor\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,10,0),IF(K17=\"Stud. Tutor\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,12,0),0))))","v":0},null,null,null,null,{"$f":"IF(K17=\"Studentische Hilfskraft\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,7,0),IF(K17=\"Wissenschaftliche Hilfskraft\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,9,0),IF(K17=\"Akad. Tutor\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,11,0),IF(K17=\"Stud. Tutor\",VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,13,0),0))))","v":0},null,{"$f":"IF(R17=\"Studentische Hilfskraft\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,6,0),IF(R17=\"Wissenschaftliche Hilfskraft\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,8,0),IF(R17=\"Akad. Tutor\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,10,0),IF(R17=\"Stud. Tutor\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,12,0),0))))","v":0},null,{"$f":"IF(R17=\"Studentische Hilfskraft\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,7,0),IF(R17=\"Wissenschaftliche Hilfskraft\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,9,0),IF(R17=\"Akad. Tutor\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,11,0),IF(R17=\"Stud. Tutor\",VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,13,0),0))))","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"regelmäßige Arbeitszeit Std/ SWS pro Monat",null,null,null,null,{"$f":"IF(G14=\"\",\"\",$P$6)","v":0},null,{"$f":"IF(I14=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(K14=\"\",\"\",$P$6)","v":""},null,null,null,null,{"$f":"IF(P14=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(R14=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(T14=\"\",\"\",$P$6)","v":""},null,null,null,null,null,null,null,null,null,0]
[null,"ggf. Kalkulation Tariferhöhung1)",null,null,null,null,{"$f":"IF($N$6=TRUE,VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,4,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(G11,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,5,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,4,0),0)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF($N$6=TRUE,VLOOKUP(K11,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,5,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,4,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(R11,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,5,0),0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"R11+1","v":1903},null,null,null,{"$f":"G22+1","v":1904},null,null,null,null,null,null,{"$f":"K22+1","v":1905}]
[null,null,null,null,null,null,"bis März",null,"ab April",null,"bis März",null,null,null,null,"ab April",null,"bis März",null,"ab April"]
[null,null,null,null,null,null,"von","bis","von","bis","von","bis",null,null,null,"von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",null,null,null,null,{"$f":"IF(OR(ISBLANK($K$6),ISBLANK($L$6)),\"\",\nIF(AND(G22>YEAR($K$6),G22<=YEAR($L$6)),DATE(G22,1,1),\"\"))","v":""},{"$f":"IF(G25=\"\",\"\",\nIF(OR($L$6>DATE(G22,12,31),$L$6>=DATE(G22,4,1)),DATE(G22,3,31),\nIF($L$6<DATE(G22,12,31),$L$6)))","v":""},{"$f":"IF(IF(AND(H25>=DATE(G22,3,31),H25<>$L$6,YEAR($L$6)>=G22),DATE(G22,4,1))=FALSE,\"\",\nIF(AND(H25>=DATE(G22,3,31),H25<>$L$6,YEAR($L$6)>=G22),DATE(G22,4,1)))","v":""},{"$f":"IF(I25=\"\",\"\",IF(DATE(YEAR(G22),1,1)<DATE(YEAR($L$6),12,31),IF($L$6<DATE(G22,12,31),$L$6,DATE(G22,12,31))))","v":""},{"$f":"IF(OR(ISBLANK($K$6),ISBLANK($L$6)),\"\",\nIF(AND(K22>YEAR($K$6),K22<=YEAR($L$6)),DATE(K22,1,1),\"\"))","v":""},{"$f":"IF(K25=\"\",\"\",\nIF(OR($L$6>DATE(K$22,12,31),$L$6>=DATE(K22,4,1)),DATE(K22,3,31),\nIF($L$6<DATE(K22,12,31),$L$6)))","v":""},null,null,null,{"$f":"IF(IF(AND(L25>=DATE(K22,3,31),L25<>$L$6,YEAR($L$6)>=K22),DATE(K22,4,1))=FALSE,\"\",\nIF(AND(L25>=DATE(K22,3,31),L25<>$L$6,YEAR($L$6)>=K22),DATE(K22,4,1)))","v":""},{"$f":"IF(P25=\"\",\"\",\nIF(DATE(YEAR(K22),1,1)<DATE(YEAR($L$6),12,31),IF($L$6<DATE(K22,12,31),$L$6,DATE(K22,12,31))))","v":""},{"$f":"IF(OR(ISBLANK($K$6),ISBLANK($L$6)),\"\",\nIF(AND(R22>YEAR($K$6),R22<=YEAR($L$6)),DATE(R22,1,1),\"\"))","v":""},{"$f":"IF(R25=\"\",\"\",\nIF(OR($L$6>DATE(R22,12,31),$L$6>=DATE(R22,4,1)),DATE(R22,3,31),\nIF($L$6<DATE(R22,12,31),$L$6,DATE(R22,12,31))))","v":""},{"$f":"IF(IF(AND(S25>=DATE(R22,3,31),S25<>$L$6,YEAR($L$6)>=R22),DATE(R22,4,1))=FALSE,\"\",\nIF(AND(S25>=DATE(R22,3,31),S25<>$L$6,YEAR($L$6)>=R22),DATE(R22,4,1)))","v":""},{"$f":"IF(T25=\"\",\"\",\nIF(DATE(YEAR(R22),1,1)<DATE(YEAR($L$6),12,31),IF($L$6<DATE(R22,12,31),$L$6,DATE(R22,12,31))))","v":""}]
[null,null,null,null,null,null,{"$f":"IF(G25=\"\",0,(EOMONTH(G25,0)-G25+1)/(EOMONTH(G25,0)-EOMONTH(G25,-1))+(H25-EOMONTH(H25,-1))/(EOMONTH(H25,0)-EOMONTH(H25,-1))+MONTH(H25)-MONTH(G25)-1+(YEAR(H25)-YEAR(G25))*12)","v":0},{"$f":"IF(AND(DAY(G25)>1,MONTH(G25)<>MONTH(H25)),30-DAY(G25)+1,IF(G25=\"\",0,(IF(MONTH(G25)=MONTH(H25),IF(OR(H25=C58,H25=C59,H25=C60,H25=C61,H25=C62,H25=C63,H25=C64,H25=C65,H25=C66,H25=C67,H25=C68,H25=C69),30-DAY(G25)+1,IF(MONTH(G25)=MONTH(H25),DAY(H25)-DAY(G25)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(I25=\"\",0,(EOMONTH(I25,0)-I25+1)/(EOMONTH(I25,0)-EOMONTH(I25,-1))+(J25-EOMONTH(J25,-1))/(EOMONTH(J25,0)-EOMONTH(J25,-1))+MONTH(J25)-MONTH(I25)-1+(YEAR(J25)-YEAR(I25))*12)","v":0},{"$f":"IF(I25=\"\",0,IF(AND(DAY(I25)=1,MONTH(I25)<>MONTH(J25)),30,IF(AND(DAY(I25)>1,MONTH(I25)<>MONTH(J25)),30-DAY(I25)+1,IF(MONTH(I25)=MONTH(J25),IF(OR(J25=C58,J25=C59,J25=C60,J25=C61,J25=C62,J25=C63,J25=C64,J25=C65,J25=C66,J25=C67,J25=C68,J25=C69),30-DAY(I25)+1,IF(MONTH(I25)=MONTH(J25),DAY(J25)-DAY(I25)+1,0))))))","v":0},{"$f":"IF(K25=\"\",0,(EOMONTH(K25,0)-K25+1)/(EOMONTH(K25,0)-EOMONTH(K25,-1))+(L25-EOMONTH(L25,-1))/(EOMONTH(L25,0)-EOMONTH(L25,-1))+MONTH(L25)-MONTH(K25)-1+(YEAR(L25)-YEAR(K25))*12)","v":0},{"$f":"IF(AND(DAY(K25)>1,MONTH(K25)<>MONTH(L25)),30-DAY(K25)+1,IF(K25=\"\",0,(IF(MONTH(K25)=MONTH(L25),IF(OR(L25=M58,L25=M59,L25=M60,L25=M61,L25=M62,L25=M63,L25=M64,L25=M65,L25=M66,L25=M67,L25=M68,L25=M69),30-DAY(K25)+1,IF(MONTH(K25)=MONTH(L25),DAY(L25)-DAY(K25)+1,0))))))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(P25=\"\",0,(EOMONTH(P25,0)-P25+1)/(EOMONTH(P25,0)-EOMONTH(P25,-1))+(Q25-EOMONTH(Q25,-1))/(EOMONTH(Q25,0)-EOMONTH(Q25,-1))+MONTH(Q25)-MONTH(P25)-1+(YEAR(Q25)-YEAR(P25))*12)","v":0},{"$f":"IF(P25=\"\",0,IF(AND(DAY(P25)=1,MONTH(P25)<>MONTH(Q25)),30,IF(AND(DAY(P25)>1,MONTH(P25)<>MONTH(Q25)),30-DAY(P25)+1,IF(MONTH(P25)=MONTH(Q25),IF(OR(Q25=M58,Q25=M59,Q25=M60,Q25=M61,Q25=M62,Q25=M63,Q25=M64,Q25=M65,Q25=M66,Q25=M67,Q25=M68,Q25=M69),30-DAY(P25)+1,IF(MONTH(P25)=MONTH(Q25),DAY(Q25)-DAY(P25)+1,0))))))","v":0},{"$f":"IF(R25=\"\",0,(EOMONTH(R25,0)-R25+1)/(EOMONTH(R25,0)-EOMONTH(R25,-1))+(S25-EOMONTH(S25,-1))/(EOMONTH(S25,0)-EOMONTH(S25,-1))+MONTH(S25)-MONTH(R25)-1+(YEAR(S25)-YEAR(R25))*12)","v":0},{"$f":"IF(AND(DAY(R25)>1,MONTH(R25)<>MONTH(S25)),30-DAY(R25)+1,IF(R25=\"\",0,(IF(MONTH(R25)=MONTH(S25),IF(OR(S25=X58,S25=X59,S25=X60,S25=X61,S25=X62,S25=X63,S25=X64,S25=X65,S25=X66,S25=X67,S25=X68,S25=X69),30-DAY(R25)+1,IF(MONTH(R25)=MONTH(S25),DAY(S25)-DAY(R25)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(T25=\"\",0,(EOMONTH(T25,0)-T25+1)/(EOMONTH(T25,0)-EOMONTH(T25,-1))+(U25-EOMONTH(U25,-1))/(EOMONTH(U25,0)-EOMONTH(U25,-1))+MONTH(U25)-MONTH(T25)-1+(YEAR(U25)-YEAR(T25))*12)","v":0},{"$f":"IF(T25=\"\",0,IF(AND(DAY(T25)=1,MONTH(T25)<>MONTH(U25)),30,IF(AND(DAY(T25)>1,MONTH(T25)<>MONTH(U25)),30-DAY(T25)+1,IF(MONTH(T25)=MONTH(U25),IF(OR(U25=X58,U25=X59,U25=X60,U25=X61,U25=X62,U25=X63,U25=X64,U25=X65,U25=X66,U25=X67,U25=X68,U25=X69),30-DAY(T25)+1,IF(MONTH(T25)=MONTH(U25),DAY(U25)-DAY(T25)+1,0))))))","v":0}]
[null,"Entgelt Gesamt/ Monat",null,null,null,null,{"$f":"IF(G25=\"\",0,((G29+(G29*G31))*(G30)))","v":0},null,{"$f":"IF(I25=\"\",0,((I29+(I29*I31))*(I30)))","v":0},null,{"$f":"IF(K25=\"\",0,((K29+(K29*K31))*(K30)))","v":0},null,null,null,null,{"$f":"IF(P25=\"\",0,((P29+(P29*P31))*(P30)))","v":0},null,{"$f":"IF(R25=\"\",0,((R29+(R29*R31))*(R30)))","v":0},null,{"$f":"IF(T25=\"\",0,((T29+(T29*T31))*(T30)))","v":0}]
[null,"SHK oder Tutor (Drop Down)",null,null,null,null,{"$f":"J6","v":"Bitte auswählen"},null,null,null,{"$f":"J6","v":"Bitte auswählen"},null,null,null,null,null,null,{"$f":"J6","v":"Bitte auswählen"}]
[null,"Entgelt/ pro Stunde/ SWS",null,null,null,null,{"$f":"IF(G28=\"Studentische Hilfskraft\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,6,0),IF(G28=\"Wissenschaftliche Hilfskraft\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,8,0),IF(G28=\"Akad. Tutor\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,10,0),IF(G28=\"Stud. Tutor\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,12,0),0))))","v":0},null,{"$f":"IF(G28=\"Studentische Hilfskraft\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,7,0),IF(G28=\"Wissenschaftliche Hilfskraft\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,9,0),IF(G28=\"Akad. Tutor\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,11,0),IF(G28=\"Stud. Tutor\",VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,13,0),0))))","v":0},null,{"$f":"IF(K28=\"Studentische Hilfskraft\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,6,0),IF(K28=\"Wissenschaftliche Hilfskraft\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,8,0),IF(K28=\"Akad. Tutor\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,10,0),IF(K28=\"Stud. Tutor\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,12,0),0))))","v":0},null,null,null,null,{"$f":"IF(K28=\"Studentische Hilfskraft\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,7,0),IF(K28=\"Wissenschaftliche Hilfskraft\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,9,0),IF(K28=\"Akad. Tutor\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,11,0),IF(K28=\"Stud. Tutor\",VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,13,0),0))))","v":0},null,{"$f":"IF(R28=\"Studentische Hilfskraft\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,6,0),IF(R28=\"Wissenschaftliche Hilfskraft\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,8,0),IF(R28=\"Akad. Tutor\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,10,0),IF(R28=\"Stud. Tutor\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,12,0),0))))","v":0},null,{"$f":"IF(R28=\"Studentische Hilfskraft\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,7,0),IF(R28=\"Wissenschaftliche Hilfskraft\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,9,0),IF(R28=\"Akad. Tutor\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,11,0),IF(R28=\"Stud. Tutor\",VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$4:$M$46,13,0),0))))","v":0}]
[null,"regelmäßige Arbeitszeit Std/ SWS pro Monat",null,null,null,null,{"$f":"IF(G25=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(I25=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(K25=\"\",\"\",$P$6)","v":""},null,null,null,null,{"$f":"IF(P25=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(R25=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(T25=\"\",\"\",$P$6)","v":""}]
[null,"ggf. Kalkulation Tariferhöhung 1)",null,null,null,null,{"$f":"IF($N$6=TRUE,VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,4,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(G22,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,5,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,4,0),0)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF($N$6=TRUE,VLOOKUP(K22,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,5,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,4,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF($N$6=TRUE,VLOOKUP(R22,'Std. Satz_SHK, WHK u. TUT'!$A$6:$E$53,5,0),0)","v":{"$error":"#N/A"}}]
[null,"1) Ab dem 01.04.2026 wird mit einer jährlichen kalkualtorischen Tariferhöhung gerechnet. Vom  01.04.2026 bis 31.03.2027 mit  5 % auf das jeweilige Vorjahr. Ab 01.04.2027 bis 31.03.2028  mit 4 % p. a. Ab 01.04.2028 mit 3 % p. a."]
[]
[null,"Monate Gesamt",null,null,null,{"$f":"(F38+P38+AA38+F56+P56+AA56)","v":{"$error":"#NUM!"}}]
[null,"Gesamtstundenzahl",null,null,null,{"$f":"IF(ISERROR(F34*AVERAGE(G19:U19,G30:U30)),0,(F34*AVERAGE(G19:U19,G30:U30)))","v":0}]
[]
[]
[null,"Monate",null,null,null,{"$f":"G15+I15","v":{"$error":"#NUM!"}},null,null,null,null,"Monate",null,null,null,null,{"$f":"K15+P15","v":0},null,null,null,null,null,"Monate",null,null,null,null,{"$f":"R15+T15","v":0}]
[null,{"$f":"G11","v":1900},"Jahr_Monat","Tage1","Tage2","Brutto","AGA","LUK","Gesamt",null,{"$f":"B39+1","v":1901},null,"Jahr_Monat","Tage1","Tage2","Brutto",null,"AGA","LUK","Gesamt",null,{"$f":"K39+1","v":1902},null,"Jahr_Monat","Tage1","Tage2","Brutto",null,"AGA","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),0)","v":"1900-01-31"},{"$f":"IF($G$14=\"\",0,IF(AND(DAY($G$14)>1,MONTH(C40)=MONTH($G$14)),$H$15,IF(AND(C40>=$G$14,C40<=$H$14),30,IF((MONTH(C40)=MONTH($H$14)),DAY($H$14),0))))","v":0},{"$f":"IF($I$14=\"\",0,IF(C40<$I$14,0,IF(AND(MONTH($I$14)=MONTH($J$14),MONTH(C40)=MONTH($J$14)),$J$15,IF(AND(MONTH($I$14)<>MONTH($J$14),MONTH(C40)=MONTH($I$14)),$J$15,IF(AND(D40>0,DAY($G$14)>1,MONTH($G$14)=MONTH($H$14)),30-D40-DAY($G$14)+1,IF(AND(D40>0,DAY($G$14)>1),30-D40,(IF(D40>0,30-D40,IF(AND(C40>=$I$14,C40<=$J$14),30,IF((MONTH(C40)=MONTH($J$14)),DAY($J$14),0))))))))))","v":0},{"$f":"(D40*$G$16/30)+(E40*$I$16/30)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$39<=2022,B40<>\"Okt\",B40<>\"Nov\",B40<>\"Dez\")=TRUE,IF($M$6=TRUE,F40*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F40*'NK_SHK, WHK u. TUT'!$B$12,IF(F40>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F40*'NK_SHK, WHK u. TUT'!$B$12,F40*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F40*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F40*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F40*'NK_SHK, WHK u. TUT'!$B$12,IF(F40>'NK_SHK, WHK u. TUT'!$H$11,IF($G$17=\"Akad. Tutor\",F40*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F40-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F40-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F40-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F40*'NK_SHK, WHK u. TUT'!$B$10))))","v":{"$error":"#N/A"}},{"$f":"IF(F40>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$f":"SUM(F40:H40)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),0)","v":"1901-01-31"},{"$f":"IF($K$14=\"\",0,IF(AND(DAY($K$14)>1,MONTH(M40)=MONTH($K$14)),$L$15,IF(AND(M40>=$K$14,M40<=$L$14),30,IF((MONTH(M40)=MONTH($L$14)),DAY($L$14),0))))","v":0},{"$f":"IF($P$14=\"\",0,IF(M40<$P$14,0,IF(AND(MONTH($P$14)=MONTH($Q$14),MONTH(M40)=MONTH($Q$14)),$Q$15,(IF(N40>0,30-N40,IF(AND(M40>=$P$14,M40<=$Q$14),30,IF((MONTH(M40)=MONTH($Q$14)),DAY($Q$14),IF(AND(MONTH($P$14)<>MONTH($Q$14),MONTH(M40)=MONTH($P$14)),$Q$15,IF(AND(N40>0,DAY($K$14)>1,MONTH($K$14)=MONTH($L$14)),30-N40-DAY($K$14)+1,IF(AND(N40>0,DAY($K$14)>1),30-N40,0))))))))))","v":0},{"$f":"(N40*$K$16/30)+(O40*$P$16/30)","v":0},null,{"$f":"IF(AND($K$39<=2022,P40<>\"Okt\",P40<>\"Nov\",P40<>\"Dez\")=TRUE,IF($M$6=TRUE,P40*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P40*'NK_SHK, WHK u. TUT'!$B$12,IF(P40>'NK_SHK, WHK u. TUT'!$G$11,IF($K$17=\"Akad. Tutor\",P40*'NK_SHK, WHK u. TUT'!$B$12,P40*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P40*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P40*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P40*'NK_SHK, WHK u. TUT'!$B$12,IF(P40>'NK_SHK, WHK u. TUT'!$H$11,IF($K$17=\"Akad. Tutor\",P40*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P40-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P40-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P40-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P40*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P40>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},{"$f":"SUM(P40:S40)","v":0},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),0)","v":"1902-01-31"},{"$f":"IF($R$14=\"\",0,IF(AND(DAY($R$14)>1,MONTH(X40)=MONTH($R$14)),$S$15,IF(AND(X40>=$R$14,X40<=$S$14),30,IF((MONTH(X40)=MONTH($S$14)),DAY($S$14),0))))","v":0},{"$f":"IF($T$14=\"\",0,IF(X40<$T$14,0,IF(AND(MONTH($T$14)=MONTH($U$14),MONTH(X40)=MONTH($U$14)),$U$15,(IF(Y40>0,30-Y40,IF(AND(X40>=$T$14,X40<=$U$14),30,IF((MONTH(X40)=MONTH($U$14)),DAY($U$14),IF(AND(MONTH($T$14)<>MONTH($U$14),MONTH(X40)=MONTH($T$14)),$U$15,IF(AND(Y40>0,DAY($R$14)>1,MONTH($R$14)=MONTH($S$14)),30-Y40-DAY($R$14)+1,IF(AND(Y40>0,DAY($R$14)>1),30-Y40,0))))))))))","v":0},{"$f":"(Y40*$R$16/30)+(Z40*$T$16/30)","v":0},null,{"$f":"IF(AND($V$39<=2022,AA40<>\"Okt\",AA40<>\"Nov\",AA40<>\"Dez\")=TRUE,IF($M$6=TRUE,AA40*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA40*'NK_SHK, WHK u. TUT'!$B$12,IF(AA40>'NK_SHK, WHK u. TUT'!$G$11,IF($R$17=\"Akad. Tutor\",AA40*'NK_SHK, WHK u. TUT'!$B$12,AA40*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA40*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA40*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA40*'NK_SHK, WHK u. TUT'!$B$12,IF(AA40>'NK_SHK, WHK u. TUT'!$H$11,IF($R$17=\"Akad. Tutor\",AA40*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA40-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA40-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA40-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA40*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA40>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},{"$f":"SUM(AA40:AD40)","v":0}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),1)","v":"1900-02-28"},0,{"$f":"IF($I$14=\"\",0,IF(OR(MONTH(C41)>MONTH($J$14),MONTH(C41)<MONTH($I$14)),0,IF($I$14=\"\",0,IF(AND(MONTH($I$14)=MONTH($J$14),MONTH(C41)=MONTH($J$14)),$J$15,IF(AND(MONTH($I$14)<>MONTH($J$14),MONTH(C41)=MONTH($I$14)),$J$15,IF(D41>0,30-D41,IF(AND(C41>=$I$14,C41<=$J$14),30,IF((MONTH(C41)=MONTH($J$14)),DAY($J$14),IF(AND(D41>0,DAY($G$14)>1,MONTH($G$14)=MONTH($H$14)),30-D41-DAY($G$14)+1,IF(AND(D41>0,DAY($G$14)>1),30-D41,0))))))))))","v":0},{"$f":"(D41*$G$16/30)+(E41*$I$16/30)","v":{"$error":"#N/A"}},{"$f":"IF(AND($B$39<=2022,B41<>\"Okt\",B41<>\"Nov\",B41<>\"Dez\")=TRUE,IF($M$6=TRUE,F41*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F41*'NK_SHK, WHK u. TUT'!$B$12,IF(F41>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F41*'NK_SHK, WHK u. TUT'!$B$12,F41*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F41*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F41*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F41*'NK_SHK, WHK u. TUT'!$B$12,IF(F41>'NK_SHK, WHK u. TUT'!$H$11,IF($G$17=\"Akad. Tutor\",F41*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F41-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F41-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F41-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F41*'NK_SHK, WHK u. TUT'!$B$10))))","v":{"$error":"#N/A"}},{"$f":"IF(F41>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$f":"SUM(F41:H41)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),1)","v":"1901-02-28"},0,0,{"$f":"(N41*$K$16/30)+(O41*$P$16/30)","v":0},null,{"$f":"IF(AND($K$39<=2022,P41<>\"Okt\",P41<>\"Nov\",P41<>\"Dez\")=TRUE,IF($M$6=TRUE,P41*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P41*'NK_SHK, WHK u. TUT'!$B$12,IF(P41>'NK_SHK, WHK u. TUT'!$G$11,IF($K$17=\"Akad. Tutor\",P41*'NK_SHK, WHK u. TUT'!$B$12,P41*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P41*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P41*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P41*'NK_SHK, WHK u. TUT'!$B$12,IF(P41>'NK_SHK, WHK u. TUT'!$H$11,IF($K$17=\"Akad. Tutor\",P41*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P41-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P41-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P41-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P41*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P41>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},{"$f":"SUM(P41:S41)","v":0},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),1)","v":"1902-02-28"},0,0,{"$f":"(Y41*$R$16/30)+(Z41*$T$16/30)","v":0},null,{"$f":"IF(AND($V$39<=2022,AA41<>\"Okt\",AA41<>\"Nov\",AA41<>\"Dez\")=TRUE,IF($M$6=TRUE,AA41*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA41*'NK_SHK, WHK u. TUT'!$B$12,IF(AA41>'NK_SHK, WHK u. TUT'!$G$11,IF($R$17=\"Akad. Tutor\",AA41*'NK_SHK, WHK u. TUT'!$B$12,AA41*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA41*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA41*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA41*'NK_SHK, WHK u. TUT'!$B$12,IF(AA41>'NK_SHK, WHK u. TUT'!$H$11,IF($R$17=\"Akad. Tutor\",AA41*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA41-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA41-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA41-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA41*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA41>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),2)","v":"1900-03-31"},0,0,{"$error":"#N/A"},{"$f":"IF(AND($B$39<=2022,B42<>\"Okt\",B42<>\"Nov\",B42<>\"Dez\")=TRUE,IF($M$6=TRUE,F42*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F42*'NK_SHK, WHK u. TUT'!$B$12,IF(F42>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F42*'NK_SHK, WHK u. TUT'!$B$12,F42*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F42*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F42*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F42*'NK_SHK, WHK u. TUT'!$B$12,IF(F42>'NK_SHK, WHK u. TUT'!$H$11,IF($G$17=\"Akad. Tutor\",F42*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F42-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F42-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F42-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F42*'NK_SHK, WHK u. TUT'!$B$10))))","v":{"$error":"#N/A"}},{"$f":"IF(F42>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),2)","v":"1901-03-31"},0,0,0,null,{"$f":"IF(AND($K$39<=2022,P42<>\"Okt\",P42<>\"Nov\",P42<>\"Dez\")=TRUE,IF($M$6=TRUE,P42*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P42*'NK_SHK, WHK u. TUT'!$B$12,IF(P42>'NK_SHK, WHK u. TUT'!$G$11,IF($K$17=\"Akad. Tutor\",P42*'NK_SHK, WHK u. TUT'!$B$12,P42*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P42*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P42*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P42*'NK_SHK, WHK u. TUT'!$B$12,IF(P42>'NK_SHK, WHK u. TUT'!$H$11,IF($K$17=\"Akad. Tutor\",P42*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P42-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P42-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P42-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P42*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P42>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),2)","v":"1902-03-31"},0,0,0,null,{"$f":"IF(AND($V$39<=2022,AA42<>\"Okt\",AA42<>\"Nov\",AA42<>\"Dez\")=TRUE,IF($M$6=TRUE,AA42*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA42*'NK_SHK, WHK u. TUT'!$B$12,IF(AA42>'NK_SHK, WHK u. TUT'!$G$11,IF($R$17=\"Akad. Tutor\",AA42*'NK_SHK, WHK u. TUT'!$B$12,AA42*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA42*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA42*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA42*'NK_SHK, WHK u. TUT'!$B$12,IF(AA42>'NK_SHK, WHK u. TUT'!$H$11,IF($R$17=\"Akad. Tutor\",AA42*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA42-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA42-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA42-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA42*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA42>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),3)","v":"1900-04-30"},0,0,{"$error":"#N/A"},{"$f":"IF(AND($B$39<=2022,B43<>\"Okt\",B43<>\"Nov\",B43<>\"Dez\")=TRUE,IF($M$6=TRUE,F43*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F43*'NK_SHK, WHK u. TUT'!$B$12,IF(F43>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F43*'NK_SHK, WHK u. TUT'!$B$12,F43*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F43*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F43*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F43*'NK_SHK, WHK u. TUT'!$B$12,IF(F43>'NK_SHK, WHK u. TUT'!$H$11,IF($G$17=\"Akad. Tutor\",F43*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F43-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F43-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F43-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F43*'NK_SHK, WHK u. TUT'!$B$10))))","v":{"$error":"#N/A"}},{"$f":"IF(F43>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),3)","v":"1901-04-30"},0,0,0,null,{"$f":"IF(AND($K$39<=2022,P43<>\"Okt\",P43<>\"Nov\",P43<>\"Dez\")=TRUE,IF($M$6=TRUE,P43*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P43*'NK_SHK, WHK u. TUT'!$B$12,IF(P43>'NK_SHK, WHK u. TUT'!$G$11,IF($K$17=\"Akad. Tutor\",P43*'NK_SHK, WHK u. TUT'!$B$12,P43*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P43*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P43*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P43*'NK_SHK, WHK u. TUT'!$B$12,IF(P43>'NK_SHK, WHK u. TUT'!$H$11,IF($K$17=\"Akad. Tutor\",P43*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P43-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P43-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P43-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P43*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P43>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),3)","v":"1902-04-30"},0,0,0,null,{"$f":"IF(AND($V$39<=2022,AA43<>\"Okt\",AA43<>\"Nov\",AA43<>\"Dez\")=TRUE,IF($M$6=TRUE,AA43*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA43*'NK_SHK, WHK u. TUT'!$B$12,IF(AA43>'NK_SHK, WHK u. TUT'!$G$11,IF($R$17=\"Akad. Tutor\",AA43*'NK_SHK, WHK u. TUT'!$B$12,AA43*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA43*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA43*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA43*'NK_SHK, WHK u. TUT'!$B$12,IF(AA43>'NK_SHK, WHK u. TUT'!$H$11,IF($R$17=\"Akad. Tutor\",AA43*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA43-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA43-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA43-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA43*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA43>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),4)","v":"1900-05-31"},0,0,{"$error":"#N/A"},{"$f":"IF(AND($B$39<=2022,B44<>\"Okt\",B44<>\"Nov\",B44<>\"Dez\")=TRUE,IF($M$6=TRUE,F44*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F44*'NK_SHK, WHK u. TUT'!$B$12,IF(F44>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F44*'NK_SHK, WHK u. TUT'!$B$12,F44*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F44*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F44*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F44*'NK_SHK, WHK u. TUT'!$B$12,IF(F44>'NK_SHK, WHK u. TUT'!$H$11,IF($G$17=\"Akad. Tutor\",F44*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F44-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F44-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F44-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F44*'NK_SHK, WHK u. TUT'!$B$10))))","v":{"$error":"#N/A"}},{"$f":"IF(F44>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),4)","v":"1901-05-31"},0,0,0,null,{"$f":"IF(AND($K$39<=2022,P44<>\"Okt\",P44<>\"Nov\",P44<>\"Dez\")=TRUE,IF($M$6=TRUE,P44*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P44*'NK_SHK, WHK u. TUT'!$B$12,IF(P44>'NK_SHK, WHK u. TUT'!$G$11,IF($K$17=\"Akad. Tutor\",P44*'NK_SHK, WHK u. TUT'!$B$12,P44*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P44*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P44*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P44*'NK_SHK, WHK u. TUT'!$B$12,IF(P44>'NK_SHK, WHK u. TUT'!$H$11,IF($K$17=\"Akad. Tutor\",P44*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P44-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P44-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P44-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P44*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P44>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),4)","v":"1902-05-31"},0,0,0,null,{"$f":"IF(AND($V$39<=2022,AA44<>\"Okt\",AA44<>\"Nov\",AA44<>\"Dez\")=TRUE,IF($M$6=TRUE,AA44*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA44*'NK_SHK, WHK u. TUT'!$B$12,IF(AA44>'NK_SHK, WHK u. TUT'!$G$11,IF($R$17=\"Akad. Tutor\",AA44*'NK_SHK, WHK u. TUT'!$B$12,AA44*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA44*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA44*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA44*'NK_SHK, WHK u. TUT'!$B$12,IF(AA44>'NK_SHK, WHK u. TUT'!$H$11,IF($R$17=\"Akad. Tutor\",AA44*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA44-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA44-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA44-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA44*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA44>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),5)","v":"1900-06-30"},0,0,{"$error":"#N/A"},{"$f":"IF(AND($B$39<=2022,B45<>\"Okt\",B45<>\"Nov\",B45<>\"Dez\")=TRUE,IF($M$6=TRUE,F45*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F45*'NK_SHK, WHK u. TUT'!$B$12,IF(F45>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F45*'NK_SHK, WHK u. TUT'!$B$12,F45*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F45*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F45*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F45*'NK_SHK, WHK u. TUT'!$B$12,IF(F45>'NK_SHK, WHK u. TUT'!$H$11,IF($G$17=\"Akad. Tutor\",F45*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F45-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F45-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F45-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F45*'NK_SHK, WHK u. TUT'!$B$10))))","v":{"$error":"#N/A"}},{"$f":"IF(F45>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),5)","v":"1901-06-30"},0,0,0,null,{"$f":"IF(AND($K$39<=2022,P45<>\"Okt\",P45<>\"Nov\",P45<>\"Dez\")=TRUE,IF($M$6=TRUE,P45*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P45*'NK_SHK, WHK u. TUT'!$B$12,IF(P45>'NK_SHK, WHK u. TUT'!$G$11,IF($K$17=\"Akad. Tutor\",P45*'NK_SHK, WHK u. TUT'!$B$12,P45*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P45*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P45*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P45*'NK_SHK, WHK u. TUT'!$B$12,IF(P45>'NK_SHK, WHK u. TUT'!$H$11,IF($K$17=\"Akad. Tutor\",P45*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P45-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P45-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P45-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P45*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P45>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),5)","v":"1902-06-30"},0,0,0,null,{"$f":"IF(AND($V$39<=2022,AA45<>\"Okt\",AA45<>\"Nov\",AA45<>\"Dez\")=TRUE,IF($M$6=TRUE,AA45*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA45*'NK_SHK, WHK u. TUT'!$B$12,IF(AA45>'NK_SHK, WHK u. TUT'!$G$11,IF($R$17=\"Akad. Tutor\",AA45*'NK_SHK, WHK u. TUT'!$B$12,AA45*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA45*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA45*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA45*'NK_SHK, WHK u. TUT'!$B$12,IF(AA45>'NK_SHK, WHK u. TUT'!$H$11,IF($R$17=\"Akad. Tutor\",AA45*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA45-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA45-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA45-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA45*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA45>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),6)","v":"1900-07-31"},0,0,{"$error":"#N/A"},{"$f":"IF(AND($B$39<=2022,B46<>\"Okt\",B46<>\"Nov\",B46<>\"Dez\")=TRUE,IF($M$6=TRUE,F46*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F46*'NK_SHK, WHK u. TUT'!$B$12,IF(F46>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F46*'NK_SHK, WHK u. TUT'!$B$12,F46*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F46*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F46*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F46*'NK_SHK, WHK u. TUT'!$B$12,IF(F46>'NK_SHK, WHK u. TUT'!$H$11,IF($G$17=\"Akad. Tutor\",F46*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F46-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F46-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F46-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F46*'NK_SHK, WHK u. TUT'!$B$10))))","v":{"$error":"#N/A"}},{"$f":"IF(F46>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),6)","v":"1901-07-31"},0,0,0,null,{"$f":"IF(AND($K$39<=2022,P46<>\"Okt\",P46<>\"Nov\",P46<>\"Dez\")=TRUE,IF($M$6=TRUE,P46*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P46*'NK_SHK, WHK u. TUT'!$B$12,IF(P46>'NK_SHK, WHK u. TUT'!$G$11,IF($K$17=\"Akad. Tutor\",P46*'NK_SHK, WHK u. TUT'!$B$12,P46*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P46*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P46*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P46*'NK_SHK, WHK u. TUT'!$B$12,IF(P46>'NK_SHK, WHK u. TUT'!$H$11,IF($K$17=\"Akad. Tutor\",P46*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P46-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P46-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P46-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P46*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P46>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),6)","v":"1902-07-31"},0,0,0,null,{"$f":"IF(AND($V$39<=2022,AA46<>\"Okt\",AA46<>\"Nov\",AA46<>\"Dez\")=TRUE,IF($M$6=TRUE,AA46*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA46*'NK_SHK, WHK u. TUT'!$B$12,IF(AA46>'NK_SHK, WHK u. TUT'!$G$11,IF($R$17=\"Akad. Tutor\",AA46*'NK_SHK, WHK u. TUT'!$B$12,AA46*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA46*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA46*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA46*'NK_SHK, WHK u. TUT'!$B$12,IF(AA46>'NK_SHK, WHK u. TUT'!$H$11,IF($R$17=\"Akad. Tutor\",AA46*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA46-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA46-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA46-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA46*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA46>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),7)","v":"1900-08-31"},0,0,{"$error":"#N/A"},{"$f":"IF(AND($B$39<=2022,B47<>\"Okt\",B47<>\"Nov\",B47<>\"Dez\")=TRUE,IF($M$6=TRUE,F47*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F47*'NK_SHK, WHK u. TUT'!$B$12,IF(F47>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F47*'NK_SHK, WHK u. TUT'!$B$12,F47*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F47*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F47*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F47*'NK_SHK, WHK u. TUT'!$B$12,IF(F47>'NK_SHK, WHK u. TUT'!$H$11,IF($G$17=\"Akad. Tutor\",F47*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F47-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F47-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F47-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F47*'NK_SHK, WHK u. TUT'!$B$10))))","v":{"$error":"#N/A"}},{"$f":"IF(F47>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),7)","v":"1901-08-31"},0,0,0,null,{"$f":"IF(AND($K$39<=2022,P47<>\"Okt\",P47<>\"Nov\",P47<>\"Dez\")=TRUE,IF($M$6=TRUE,P47*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P47*'NK_SHK, WHK u. TUT'!$B$12,IF(P47>'NK_SHK, WHK u. TUT'!$G$11,IF($K$17=\"Akad. Tutor\",P47*'NK_SHK, WHK u. TUT'!$B$12,P47*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P47*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P47*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P47*'NK_SHK, WHK u. TUT'!$B$12,IF(P47>'NK_SHK, WHK u. TUT'!$H$11,IF($K$17=\"Akad. Tutor\",P47*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P47-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P47-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P47-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P47*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P47>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),7)","v":"1902-08-31"},{"$f":"IF($R$14=\"\",0,IF(AND(DAY($R$14)>1,MONTH(X47)=MONTH($R$14)),$S$15,IF(AND(X47>=$R$14,X47<=$S$14),30,IF((MONTH(X47)=MONTH($S$14)),DAY($S$14),0))))","v":0},0,0,null,{"$f":"IF(AND($V$39<=2022,AA47<>\"Okt\",AA47<>\"Nov\",AA47<>\"Dez\")=TRUE,IF($M$6=TRUE,AA47*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA47*'NK_SHK, WHK u. TUT'!$B$12,IF(AA47>'NK_SHK, WHK u. TUT'!$G$11,IF($R$17=\"Akad. Tutor\",AA47*'NK_SHK, WHK u. TUT'!$B$12,AA47*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA47*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA47*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA47*'NK_SHK, WHK u. TUT'!$B$12,IF(AA47>'NK_SHK, WHK u. TUT'!$H$11,IF($R$17=\"Akad. Tutor\",AA47*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA47-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA47-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA47-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA47*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA47>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),8)","v":"1900-09-30"},0,0,{"$error":"#N/A"},{"$f":"IF(AND($B$39<=2022,B48<>\"Okt\",B48<>\"Nov\",B48<>\"Dez\")=TRUE,IF($M$6=TRUE,F48*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F48*'NK_SHK, WHK u. TUT'!$B$12,IF(F48>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F48*'NK_SHK, WHK u. TUT'!$B$12,F48*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F48*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F48*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F48*'NK_SHK, WHK u. TUT'!$B$12,IF(F48>'NK_SHK, WHK u. TUT'!$H$11,IF($G$17=\"Akad. Tutor\",F48*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F48-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F48-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F48-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F48*'NK_SHK, WHK u. TUT'!$B$10))))","v":{"$error":"#N/A"}},{"$f":"IF(F48>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),8)","v":"1901-09-30"},0,0,0,null,{"$f":"IF(AND($K$39<=2022,P48<>\"Okt\",P48<>\"Nov\",P48<>\"Dez\")=TRUE,IF($M$6=TRUE,P48*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P48*'NK_SHK, WHK u. TUT'!$B$12,IF(P48>'NK_SHK, WHK u. TUT'!$G$11,IF($K$17=\"Akad. Tutor\",P48*'NK_SHK, WHK u. TUT'!$B$12,P48*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P48*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P48*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P48*'NK_SHK, WHK u. TUT'!$B$12,IF(P48>'NK_SHK, WHK u. TUT'!$H$11,IF($K$17=\"Akad. Tutor\",P48*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P48-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P48-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P48-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P48*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P48>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),8)","v":"1902-09-30"},0,0,0,null,{"$f":"IF(AND($V$39<=2022,AA48<>\"Okt\",AA48<>\"Nov\",AA48<>\"Dez\")=TRUE,IF($M$6=TRUE,AA48*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA48*'NK_SHK, WHK u. TUT'!$B$12,IF(AA48>'NK_SHK, WHK u. TUT'!$G$11,IF($R$17=\"Akad. Tutor\",AA48*'NK_SHK, WHK u. TUT'!$B$12,AA48*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA48*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA48*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA48*'NK_SHK, WHK u. TUT'!$B$12,IF(AA48>'NK_SHK, WHK u. TUT'!$H$11,IF($R$17=\"Akad. Tutor\",AA48*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA48-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA48-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA48-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA48*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA48>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),9)","v":"1900-10-31"},0,0,{"$error":"#N/A"},{"$f":"IF(AND($B$39<=2022,B49<>\"Okt\",B49<>\"Nov\",B49<>\"Dez\")=TRUE,IF($M$6=TRUE,F49*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F49*'NK_SHK, WHK u. TUT'!$B$12,IF(F49>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F49*'NK_SHK, WHK u. TUT'!$B$12,F49*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F49*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F49*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F49*'NK_SHK, WHK u. TUT'!$B$12,IF(F49>'NK_SHK, WHK u. TUT'!$H$11,IF($G$17=\"Akad. Tutor\",F49*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F49-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F49-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F49-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F49*'NK_SHK, WHK u. TUT'!$B$10))))","v":{"$error":"#N/A"}},{"$f":"IF(F49>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),9)","v":"1901-10-31"},0,0,0,null,{"$f":"IF(AND($K$39<=2022,P49<>\"Okt\",P49<>\"Nov\",P49<>\"Dez\")=TRUE,IF($M$6=TRUE,P49*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P49*'NK_SHK, WHK u. TUT'!$B$12,IF(P49>'NK_SHK, WHK u. TUT'!$G$11,IF($K$17=\"Akad. Tutor\",P49*'NK_SHK, WHK u. TUT'!$B$12,P49*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P49*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P49*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P49*'NK_SHK, WHK u. TUT'!$B$12,IF(P49>'NK_SHK, WHK u. TUT'!$H$11,IF($K$17=\"Akad. Tutor\",P49*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P49-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P49-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P49-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P49*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P49>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),9)","v":"1902-10-31"},0,0,{"$f":"(Y49*$R$16/30)+(Z49*$T$16/30)","v":0},null,{"$f":"IF(AND($V$39<=2022,AA49<>\"Okt\",AA49<>\"Nov\",AA49<>\"Dez\")=TRUE,IF($M$6=TRUE,AA49*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA49*'NK_SHK, WHK u. TUT'!$B$12,IF(AA49>'NK_SHK, WHK u. TUT'!$G$11,IF($R$17=\"Akad. Tutor\",AA49*'NK_SHK, WHK u. TUT'!$B$12,AA49*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA49*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA49*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA49*'NK_SHK, WHK u. TUT'!$B$12,IF(AA49>'NK_SHK, WHK u. TUT'!$H$11,IF($R$17=\"Akad. Tutor\",AA49*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA49-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA49-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA49-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA49*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA49>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),10)","v":"1900-11-30"},0,{"$f":"IF($I$14=\"\",0,IF(OR(MONTH(C50)>MONTH($J$14),MONTH(C50)<MONTH($I$14)),0,IF($I$14=\"\",0,IF(AND(MONTH($I$14)=MONTH($J$14),MONTH(C50)=MONTH($J$14)),$J$15,IF(AND(MONTH($I$14)<>MONTH($J$14),MONTH(C50)=MONTH($I$14)),$J$15,IF(D50>0,30-D50,IF(AND(C50>=$I$14,C50<=$J$14),30,IF((MONTH(C50)=MONTH($J$14)),DAY($J$14),IF(AND(D50>0,DAY($G$14)>1,MONTH($G$14)=MONTH($H$14)),30-D50-DAY($G$14)+1,IF(AND(D50>0,DAY($G$14)>1),30-D50,0))))))))))","v":0},{"$error":"#N/A"},{"$f":"IF(AND($B$39<=2022,B50<>\"Okt\",B50<>\"Nov\",B50<>\"Dez\")=TRUE,IF($M$6=TRUE,F50*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F50*'NK_SHK, WHK u. TUT'!$B$12,IF(F50>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F50*'NK_SHK, WHK u. TUT'!$B$12,F50*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F50*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F50*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F50*'NK_SHK, WHK u. TUT'!$B$12,IF(F50>'NK_SHK, WHK u. TUT'!$H$11,IF($G$17=\"Akad. Tutor\",F50*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F50-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F50-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F50-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F50*'NK_SHK, WHK u. TUT'!$B$10))))","v":{"$error":"#N/A"}},{"$f":"IF(F50>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),10)","v":"1901-11-30"},0,0,0,null,{"$f":"IF(AND($K$39<=2022,P50<>\"Okt\",P50<>\"Nov\",P50<>\"Dez\")=TRUE,IF($M$6=TRUE,P50*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P50*'NK_SHK, WHK u. TUT'!$B$12,IF(P50>'NK_SHK, WHK u. TUT'!$G$11,IF($K$17=\"Akad. Tutor\",P50*'NK_SHK, WHK u. TUT'!$B$12,P50*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P50*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P50*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P50*'NK_SHK, WHK u. TUT'!$B$12,IF(P50>'NK_SHK, WHK u. TUT'!$H$11,IF($K$17=\"Akad. Tutor\",P50*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P50-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P50-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P50-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P50*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P50>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),10)","v":"1902-11-30"},0,0,{"$f":"(Y50*$R$16/30)+(Z50*$T$16/30)","v":0},null,{"$f":"IF(AND($V$39<=2022,AA50<>\"Okt\",AA50<>\"Nov\",AA50<>\"Dez\")=TRUE,IF($M$6=TRUE,AA50*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA50*'NK_SHK, WHK u. TUT'!$B$12,IF(AA50>'NK_SHK, WHK u. TUT'!$G$11,IF($R$17=\"Akad. Tutor\",AA50*'NK_SHK, WHK u. TUT'!$B$12,AA50*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA50*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA50*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA50*'NK_SHK, WHK u. TUT'!$B$12,IF(AA50>'NK_SHK, WHK u. TUT'!$H$11,IF($R$17=\"Akad. Tutor\",AA50*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA50-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA50-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA50-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA50*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA50>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$39),11)","v":"1900-12-31"},0,{"$f":"IF($I$14=\"\",0,IF(OR(MONTH(C51)>MONTH($J$14),MONTH(C51)<MONTH($I$14)),0,IF($I$14=\"\",0,IF(AND(MONTH($I$14)=MONTH($J$14),MONTH(C51)=MONTH($J$14)),$J$15,IF(AND(MONTH($I$14)<>MONTH($J$14),MONTH(C51)=MONTH($I$14)),$J$15,IF(D51>0,30-D51,IF(AND(C51>=$I$14,C51<=$J$14),30,IF((MONTH(C51)=MONTH($J$14)),DAY($J$14),IF(AND(D51>0,DAY($G$14)>1,MONTH($G$14)=MONTH($H$14)),30-D51-DAY($G$14)+1,IF(AND(D51>0,DAY($G$14)>1),30-D51,0))))))))))","v":0},{"$error":"#N/A"},{"$f":"IF(AND($B$39<=2022,B51<>\"Okt\",B51<>\"Nov\",B51<>\"Dez\")=TRUE,IF($M$6=TRUE,F51*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F51*'NK_SHK, WHK u. TUT'!$B$12,IF(F51>'NK_SHK, WHK u. TUT'!$G$11,IF($G$17=\"Akad. Tutor\",F51*'NK_SHK, WHK u. TUT'!$B$12,F51*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F51*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F51*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F51*'NK_SHK, WHK u. TUT'!$B$12,IF(F51>'NK_SHK, WHK u. TUT'!$H$11,IF($G$17=\"Akad. Tutor\",F51*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F51-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F51-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F51-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F51*'NK_SHK, WHK u. TUT'!$B$10))))","v":{"$error":"#N/A"}},{"$f":"IF(F51>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$39),11)","v":"1901-12-31"},0,{"$f":"IF($P$14=\"\",0,IF(M51<$P$14,0,IF(AND(MONTH($P$14)=MONTH($Q$14),MONTH(M51)=MONTH($Q$14)),$Q$15,(IF(N51>0,30-N51,IF(AND(M51>=$P$14,M51<=$Q$14),30,IF((MONTH(M51)=MONTH($Q$14)),DAY($Q$14),IF(AND(MONTH($P$14)<>MONTH($Q$14),MONTH(M51)=MONTH($P$14)),$Q$15,IF(AND(N51>0,DAY($K$14)>1,MONTH($K$14)=MONTH($L$14)),30-N51-DAY($K$14)+1,IF(AND(N51>0,DAY($K$14)>1),30-N51,0))))))))))","v":0},0,null,{"$f":"IF(AND($K$39<=2022,P51<>\"Okt\",P51<>\"Nov\",P51<>\"Dez\")=TRUE,IF($M$6=TRUE,P51*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P51*'NK_SHK, WHK u. TUT'!$B$12,IF(P51>'NK_SHK, WHK u. TUT'!$G$11,IF($K$17=\"Akad. Tutor\",P51*'NK_SHK, WHK u. TUT'!$B$12,P51*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P51*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P51*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P51*'NK_SHK, WHK u. TUT'!$B$12,IF(P51>'NK_SHK, WHK u. TUT'!$H$11,IF($K$17=\"Akad. Tutor\",P51*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P51-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P51-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P51-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P51*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P51>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$39),11)","v":"1902-12-31"},0,{"$f":"IF($T$14=\"\",0,IF(X51<$T$14,0,IF(AND(MONTH($T$14)=MONTH($U$14),MONTH(X51)=MONTH($U$14)),$U$15,(IF(Y51>0,30-Y51,IF(AND(X51>=$T$14,X51<=$U$14),30,IF((MONTH(X51)=MONTH($U$14)),DAY($U$14),IF(AND(MONTH($T$14)<>MONTH($U$14),MONTH(X51)=MONTH($T$14)),$U$15,IF(AND(Y51>0,DAY($R$14)>1,MONTH($R$14)=MONTH($S$14)),30-Y51-DAY($R$14)+1,IF(AND(Y51>0,DAY($R$14)>1),30-Y51,0))))))))))","v":0},{"$f":"(Y51*$R$16/30)+(Z51*$T$16/30)","v":0},null,{"$f":"IF(AND($V$39<=2022,AA51<>\"Okt\",AA51<>\"Nov\",AA51<>\"Dez\")=TRUE,IF($M$6=TRUE,AA51*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA51*'NK_SHK, WHK u. TUT'!$B$12,IF(AA51>'NK_SHK, WHK u. TUT'!$G$11,IF($R$17=\"Akad. Tutor\",AA51*'NK_SHK, WHK u. TUT'!$B$12,AA51*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA51*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA51*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA51*'NK_SHK, WHK u. TUT'!$B$12,IF(AA51>'NK_SHK, WHK u. TUT'!$H$11,IF($R$17=\"Akad. Tutor\",AA51*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA51-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA51-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA51-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA51*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA51>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Summe Jahr",null,null,null,{"$f":"SUM(F40:F51)","v":{"$error":"#N/A"}},{"$f":"SUM(G40:G51)","v":{"$error":"#N/A"}},{"$f":"SUM(H40:H51)","v":{"$error":"#N/A"}},{"$f":"SUM(I40:I51)","v":{"$error":"#N/A"}},null,"Summe Jahr",null,null,null,null,{"$f":"SUM(P40:P51)","v":0},null,{"$f":"SUM(R40:R51)","v":0},{"$f":"SUM(S40:S51)","v":0},{"$f":"SUM(T40:T51)","v":0},null,"Summe Jahr",null,null,null,null,{"$f":"SUM(AA40:AA51)","v":0},null,{"$f":"SUM(AC40:AC51)","v":0},{"$f":"SUM(AD40:AD51)","v":0},{"$f":"SUM(AE40:AE51)","v":0}]
[null,"Mittelwert Jahr",null,null,null,{"$f":"IFERROR((SUM(F40:F51)/COUNTIFS(F40:F51,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(G40:G51)/COUNTIFS(G40:G51,\">0\")),0)","v":0},0,0,null,"Mittelwert Jahr","Mittelwert Jahr",null,null,null,{"$f":"IFERROR((SUM(P40:Q51)/COUNTIFS(P40:Q51,\">0\")),0)","v":0},null,{"$f":"IFERROR((SUM(R40:R51)/COUNTIFS(R40:R51,\">0\")),0)","v":0},0,0,null,"Mittelwert Jahr","Mittelwert Jahr",null,null,null,{"$f":"IFERROR((SUM(AA40:AB51)/COUNTIFS(AA40:AB51,\">0\")),0)","v":0},null,{"$f":"IFERROR((SUM(AC40:AC51)/COUNTIFS(AC40:AC51,\">0\")),0)","v":0},0,0]
[]
[]
[null,"Monate",null,null,null,{"$f":"G26+I26","v":0},null,null,null,null,"Monate",null,null,null,null,{"$f":"K26+P26","v":0},null,null,null,null,null,"Monate",null,null,null,null,{"$f":"R26+T26","v":0}]
[null,{"$f":"V39+1","v":1903},"Jahr_Monat","Tage1","Tage2","Brutto","AGA","LUK","Gesamt",null,{"$f":"B57+1","v":1904},null,"Jahr_Monat","Tage1","Tage2","Brutto",null,"AGA","LUK","Gesamt",null,{"$f":"K57+1","v":1905},null,"Jahr_Monat","Tage1","Tage2","Brutto",null,"AGA","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),0)","v":"1903-01-31"},{"$f":"IF($G$25=\"\",0,IF(AND(DAY($G$25)>1,MONTH(C58)=MONTH($G$25)),$H$26,IF(AND(C58>=$G$25,C58<=$H$25),30,IF((MONTH(C58)=MONTH($H$25)),DAY($H$25),0))))","v":0},{"$f":"IF($I$25=\"\",0,IF(C58<$I$25,0,IF(AND(MONTH($I$25)=MONTH($J$25),MONTH(C58)=MONTH($J$25)),$J$26,(IF(D58>0,30-D58,IF(AND(C58>=$I$25,C58<=$J$25),30,IF((MONTH(C58)=MONTH($J$25)),DAY($J$25)*IF(AND(MONTH($I$25)<>MONTH($J$25),MONTH(C58)=MONTH($I$25)),$J$26,IF(AND(D58>0,DAY($G$25)>1,MONTH($G$25)=MONTH($H$25)),30-D58-DAY($G$25)+1,IF(AND(D58>0,DAY($G$25)>1),30-D58,0))))))))))","v":0},{"$f":"(D58*$G$27/30)+(E58*$I$27/30)","v":0},{"$f":"IF(AND($B$57<=2022,B58<>\"Okt\",B58<>\"Nov\",B58<>\"Dez\")=TRUE,IF($M$6=TRUE,F58*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F58*'NK_SHK, WHK u. TUT'!$B$12,IF(F58>'NK_SHK, WHK u. TUT'!$G$11,IF($G$28=\"Akad. Tutor\",F58*'NK_SHK, WHK u. TUT'!$B$12,F58*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F58*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F58*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F58*'NK_SHK, WHK u. TUT'!$B$12,IF(F58>'NK_SHK, WHK u. TUT'!$H$11,IF($G$28=\"Akad. Tutor\",F58*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F58-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F58-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F58-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F58*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(F58>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},{"$f":"SUM(F58:H58)","v":0},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),0)","v":"1904-01-31"},{"$f":"IF($K$25=\"\",0,IF(AND(DAY($K$25)>1,MONTH(M58)=MONTH($K$25)),$L$26,IF(AND(M58>=$K$25,M58<=$L$25),30,IF((MONTH(M58)=MONTH($L$25)),DAY($L$25),0))))","v":0},{"$f":"IF($P$25=\"\",0,IF(M58<$P$25,0,IF(AND(MONTH($P$25)=MONTH($Q$25),MONTH(M58)=MONTH($Q$25)),$Q$26,IF(AND(MONTH($P$25)<>MONTH($Q$25),MONTH(M58)=MONTH($P$25)),$Q$26,IF(AND(N58>0,DAY($K$25)>1,MONTH($K$25)=MONTH($L$25)),30-N58-DAY($K$25)+1,IF(AND(N58>0,DAY($K$25)>1),30-N58,(IF(N58>0,30-N58,IF(AND(M58>=$P$25,M58<=$Q$25),30,IF((MONTH(M58)=MONTH($Q$25)),DAY($Q$25),0))))))))))","v":0},{"$f":"(N58*$K$27/30)+(O58*$P$27/30)","v":0},null,{"$f":"IF(AND($K$57<=2022,P58<>\"Okt\",P58<>\"Nov\",P58<>\"Dez\")=TRUE,IF($M$6=TRUE,P58*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P58*'NK_SHK, WHK u. TUT'!$B$12,IF(P58>'NK_SHK, WHK u. TUT'!$G$11,IF($K$28=\"Akad. Tutor\",P58*'NK_SHK, WHK u. TUT'!$B$12,P58*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P58*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P58*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P58*'NK_SHK, WHK u. TUT'!$B$12,IF(P58>'NK_SHK, WHK u. TUT'!$H$11,IF($K$28=\"Akad. Tutor\",P58*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P58-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P58-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P58-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P58*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P58>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},{"$f":"SUM(P58:S58)","v":0},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),0)","v":"1905-01-31"},{"$f":"IF($R$25=\"\",0,IF(AND(DAY($R$25)>1,MONTH(X58)=MONTH($R$25)),$S$26,IF(AND(X58>=$R$25,X58<=$S$25),30,IF((MONTH(X58)=MONTH($S$25)),DAY($S$25),0))))","v":0},{"$f":"IF($T$25=\"\",0,IF(X58<$T$25,0,IF(AND(MONTH($T$25)=MONTH($U$25),MONTH(X58)=MONTH($U$25)),$U$26,(IF(Y58>0,30-Y58,IF(AND(X58>=$T$25,X58<=$U$25),30,IF((MONTH(X58)=MONTH($U$25)),DAY($U$25),IF(AND(MONTH($T$25)<>MONTH($U$25),MONTH(X58)=MONTH($T$25)),$U$26,IF(AND(Y58>0,DAY($R$25)>1,MONTH($R$25)=MONTH($S$25)),30-Y58-DAY($R$25)+1,IF(AND(Y58>0,DAY($R$25)>1),30-Y58,0))))))))))","v":0},{"$f":"(Y58*$R$27/30)+(Z58*$T$27/30)","v":0},null,{"$f":"IF(AND($V$57<=2022,AA58<>\"Okt\",AA58<>\"Nov\",AA58<>\"Dez\")=TRUE,IF($M$6=TRUE,AA58*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA58*'NK_SHK, WHK u. TUT'!$B$12,IF(AA58>'NK_SHK, WHK u. TUT'!$G$11,IF($R$28=\"Akad. Tutor\",AA58*'NK_SHK, WHK u. TUT'!$B$12,AA58*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA58*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA58*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA58*'NK_SHK, WHK u. TUT'!$B$12,IF(AA58>'NK_SHK, WHK u. TUT'!$H$11,IF($R$28=\"Akad. Tutor\",AA58*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA58-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA58-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA58-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA58*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA58>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},{"$f":"SUM(AA58:AD58)","v":0}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),1)","v":"1903-02-28"},0,0,{"$f":"(D59*$G$27/30)+(E59*$I$27/30)","v":0},{"$f":"IF(AND($B$57<=2022,B59<>\"Okt\",B59<>\"Nov\",B59<>\"Dez\")=TRUE,IF($M$6=TRUE,F59*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F59*'NK_SHK, WHK u. TUT'!$B$12,IF(F59>'NK_SHK, WHK u. TUT'!$G$11,IF($G$28=\"Akad. Tutor\",F59*'NK_SHK, WHK u. TUT'!$B$12,F59*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F59*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F59*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F59*'NK_SHK, WHK u. TUT'!$B$12,IF(F59>'NK_SHK, WHK u. TUT'!$H$11,IF($G$28=\"Akad. Tutor\",F59*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F59-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F59-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F59-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F59*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(F59>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},{"$f":"SUM(F59:H59)","v":0},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),1)","v":"1904-02-29"},{"$f":"IF($K$25=\"\",0,IF(AND(DAY($K$25)>1,MONTH(M59)=MONTH($K$25)),$L$26,IF(AND(M59>=$K$25,M59<=$L$25),30,IF((MONTH(M59)=MONTH($L$25)),DAY($L$25),0))))","v":0},0,{"$f":"(N59*$K$27/30)+(O59*$P$27/30)","v":0},null,{"$f":"IF(AND($K$57<=2022,P59<>\"Okt\",P59<>\"Nov\",P59<>\"Dez\")=TRUE,IF($M$6=TRUE,P59*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P59*'NK_SHK, WHK u. TUT'!$B$12,IF(P59>'NK_SHK, WHK u. TUT'!$G$11,IF($K$28=\"Akad. Tutor\",P59*'NK_SHK, WHK u. TUT'!$B$12,P59*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P59*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P59*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P59*'NK_SHK, WHK u. TUT'!$B$12,IF(P59>'NK_SHK, WHK u. TUT'!$H$11,IF($K$28=\"Akad. Tutor\",P59*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P59-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P59-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P59-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P59*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P59>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},{"$f":"SUM(P59:S59)","v":0},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),1)","v":"1905-02-28"},{"$f":"IF($R$25=\"\",0,IF(AND(DAY($R$25)>1,MONTH(X59)=MONTH($R$25)),$S$26,IF(AND(X59>=$R$25,X59<=$S$25),30,IF((MONTH(X59)=MONTH($S$25)),DAY($S$25),0))))","v":0},0,{"$f":"(Y59*$R$27/30)+(Z59*$T$27/30)","v":0},null,{"$f":"IF(AND($V$57<=2022,AA59<>\"Okt\",AA59<>\"Nov\",AA59<>\"Dez\")=TRUE,IF($M$6=TRUE,AA59*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA59*'NK_SHK, WHK u. TUT'!$B$12,IF(AA59>'NK_SHK, WHK u. TUT'!$G$11,IF($R$28=\"Akad. Tutor\",AA59*'NK_SHK, WHK u. TUT'!$B$12,AA59*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA59*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA59*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA59*'NK_SHK, WHK u. TUT'!$B$12,IF(AA59>'NK_SHK, WHK u. TUT'!$H$11,IF($R$28=\"Akad. Tutor\",AA59*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA59-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA59-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA59-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA59*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA59>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},{"$f":"SUM(AA59:AD59)","v":0}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),2)","v":"1903-03-31"},0,0,0,{"$f":"IF(AND($B$57<=2022,B60<>\"Okt\",B60<>\"Nov\",B60<>\"Dez\")=TRUE,IF($M$6=TRUE,F60*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F60*'NK_SHK, WHK u. TUT'!$B$12,IF(F60>'NK_SHK, WHK u. TUT'!$G$11,IF($G$28=\"Akad. Tutor\",F60*'NK_SHK, WHK u. TUT'!$B$12,F60*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F60*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F60*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F60*'NK_SHK, WHK u. TUT'!$B$12,IF(F60>'NK_SHK, WHK u. TUT'!$H$11,IF($G$28=\"Akad. Tutor\",F60*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F60-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F60-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F60-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F60*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(F60>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),2)","v":"1904-03-31"},0,0,0,null,{"$f":"IF(AND($K$57<=2022,P60<>\"Okt\",P60<>\"Nov\",P60<>\"Dez\")=TRUE,IF($M$6=TRUE,P60*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P60*'NK_SHK, WHK u. TUT'!$B$12,IF(P60>'NK_SHK, WHK u. TUT'!$G$11,IF($K$28=\"Akad. Tutor\",P60*'NK_SHK, WHK u. TUT'!$B$12,P60*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P60*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P60*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P60*'NK_SHK, WHK u. TUT'!$B$12,IF(P60>'NK_SHK, WHK u. TUT'!$H$11,IF($K$28=\"Akad. Tutor\",P60*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P60-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P60-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P60-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P60*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P60>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),2)","v":"1905-03-31"},0,0,{"$f":"(Y60*$R$27/30)+(Z60*$T$27/30)","v":0},null,{"$f":"IF(AND($V$57<=2022,AA60<>\"Okt\",AA60<>\"Nov\",AA60<>\"Dez\")=TRUE,IF($M$6=TRUE,AA60*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA60*'NK_SHK, WHK u. TUT'!$B$12,IF(AA60>'NK_SHK, WHK u. TUT'!$G$11,IF($R$28=\"Akad. Tutor\",AA60*'NK_SHK, WHK u. TUT'!$B$12,AA60*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA60*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA60*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA60*'NK_SHK, WHK u. TUT'!$B$12,IF(AA60>'NK_SHK, WHK u. TUT'!$H$11,IF($R$28=\"Akad. Tutor\",AA60*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA60-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA60-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA60-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA60*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA60>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),3)","v":"1903-04-30"},0,0,0,{"$f":"IF(AND($B$57<=2022,B61<>\"Okt\",B61<>\"Nov\",B61<>\"Dez\")=TRUE,IF($M$6=TRUE,F61*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F61*'NK_SHK, WHK u. TUT'!$B$12,IF(F61>'NK_SHK, WHK u. TUT'!$G$11,IF($G$28=\"Akad. Tutor\",F61*'NK_SHK, WHK u. TUT'!$B$12,F61*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F61*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F61*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F61*'NK_SHK, WHK u. TUT'!$B$12,IF(F61>'NK_SHK, WHK u. TUT'!$H$11,IF($G$28=\"Akad. Tutor\",F61*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F61-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F61-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F61-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F61*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(F61>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),3)","v":"1904-04-30"},0,0,0,null,{"$f":"IF(AND($K$57<=2022,P61<>\"Okt\",P61<>\"Nov\",P61<>\"Dez\")=TRUE,IF($M$6=TRUE,P61*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P61*'NK_SHK, WHK u. TUT'!$B$12,IF(P61>'NK_SHK, WHK u. TUT'!$G$11,IF($K$28=\"Akad. Tutor\",P61*'NK_SHK, WHK u. TUT'!$B$12,P61*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P61*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P61*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P61*'NK_SHK, WHK u. TUT'!$B$12,IF(P61>'NK_SHK, WHK u. TUT'!$H$11,IF($K$28=\"Akad. Tutor\",P61*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P61-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P61-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P61-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P61*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P61>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),3)","v":"1905-04-30"},0,0,{"$f":"(Y61*$R$27/30)+(Z61*$T$27/30)","v":0},null,{"$f":"IF(AND($V$57<=2022,AA61<>\"Okt\",AA61<>\"Nov\",AA61<>\"Dez\")=TRUE,IF($M$6=TRUE,AA61*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA61*'NK_SHK, WHK u. TUT'!$B$12,IF(AA61>'NK_SHK, WHK u. TUT'!$G$11,IF($R$28=\"Akad. Tutor\",AA61*'NK_SHK, WHK u. TUT'!$B$12,AA61*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA61*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA61*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA61*'NK_SHK, WHK u. TUT'!$B$12,IF(AA61>'NK_SHK, WHK u. TUT'!$H$11,IF($R$28=\"Akad. Tutor\",AA61*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA61-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA61-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA61-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA61*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA61>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),4)","v":"1903-05-31"},0,0,0,{"$f":"IF(AND($B$57<=2022,B62<>\"Okt\",B62<>\"Nov\",B62<>\"Dez\")=TRUE,IF($M$6=TRUE,F62*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F62*'NK_SHK, WHK u. TUT'!$B$12,IF(F62>'NK_SHK, WHK u. TUT'!$G$11,IF($G$28=\"Akad. Tutor\",F62*'NK_SHK, WHK u. TUT'!$B$12,F62*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F62*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F62*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F62*'NK_SHK, WHK u. TUT'!$B$12,IF(F62>'NK_SHK, WHK u. TUT'!$H$11,IF($G$28=\"Akad. Tutor\",F62*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F62-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F62-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F62-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F62*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(F62>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),4)","v":"1904-05-31"},0,0,0,null,{"$f":"IF(AND($K$57<=2022,P62<>\"Okt\",P62<>\"Nov\",P62<>\"Dez\")=TRUE,IF($M$6=TRUE,P62*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P62*'NK_SHK, WHK u. TUT'!$B$12,IF(P62>'NK_SHK, WHK u. TUT'!$G$11,IF($K$28=\"Akad. Tutor\",P62*'NK_SHK, WHK u. TUT'!$B$12,P62*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P62*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P62*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P62*'NK_SHK, WHK u. TUT'!$B$12,IF(P62>'NK_SHK, WHK u. TUT'!$H$11,IF($K$28=\"Akad. Tutor\",P62*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P62-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P62-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P62-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P62*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P62>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),4)","v":"1905-05-31"},0,0,0,null,{"$f":"IF(AND($V$57<=2022,AA62<>\"Okt\",AA62<>\"Nov\",AA62<>\"Dez\")=TRUE,IF($M$6=TRUE,AA62*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA62*'NK_SHK, WHK u. TUT'!$B$12,IF(AA62>'NK_SHK, WHK u. TUT'!$G$11,IF($R$28=\"Akad. Tutor\",AA62*'NK_SHK, WHK u. TUT'!$B$12,AA62*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA62*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA62*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA62*'NK_SHK, WHK u. TUT'!$B$12,IF(AA62>'NK_SHK, WHK u. TUT'!$H$11,IF($R$28=\"Akad. Tutor\",AA62*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA62-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA62-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA62-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA62*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA62>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),5)","v":"1903-06-30"},0,0,0,{"$f":"IF(AND($B$57<=2022,B63<>\"Okt\",B63<>\"Nov\",B63<>\"Dez\")=TRUE,IF($M$6=TRUE,F63*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F63*'NK_SHK, WHK u. TUT'!$B$12,IF(F63>'NK_SHK, WHK u. TUT'!$G$11,IF($G$28=\"Akad. Tutor\",F63*'NK_SHK, WHK u. TUT'!$B$12,F63*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F63*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F63*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F63*'NK_SHK, WHK u. TUT'!$B$12,IF(F63>'NK_SHK, WHK u. TUT'!$H$11,IF($G$28=\"Akad. Tutor\",F63*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F63-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F63-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F63-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F63*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(F63>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),5)","v":"1904-06-30"},0,0,0,null,{"$f":"IF(AND($K$57<=2022,P63<>\"Okt\",P63<>\"Nov\",P63<>\"Dez\")=TRUE,IF($M$6=TRUE,P63*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P63*'NK_SHK, WHK u. TUT'!$B$12,IF(P63>'NK_SHK, WHK u. TUT'!$G$11,IF($K$28=\"Akad. Tutor\",P63*'NK_SHK, WHK u. TUT'!$B$12,P63*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P63*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P63*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P63*'NK_SHK, WHK u. TUT'!$B$12,IF(P63>'NK_SHK, WHK u. TUT'!$H$11,IF($K$28=\"Akad. Tutor\",P63*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P63-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P63-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P63-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P63*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P63>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),5)","v":"1905-06-30"},0,0,0,null,{"$f":"IF(AND($V$57<=2022,AA63<>\"Okt\",AA63<>\"Nov\",AA63<>\"Dez\")=TRUE,IF($M$6=TRUE,AA63*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA63*'NK_SHK, WHK u. TUT'!$B$12,IF(AA63>'NK_SHK, WHK u. TUT'!$G$11,IF($R$28=\"Akad. Tutor\",AA63*'NK_SHK, WHK u. TUT'!$B$12,AA63*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA63*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA63*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA63*'NK_SHK, WHK u. TUT'!$B$12,IF(AA63>'NK_SHK, WHK u. TUT'!$H$11,IF($R$28=\"Akad. Tutor\",AA63*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA63-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA63-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA63-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA63*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA63>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),6)","v":"1903-07-31"},0,0,0,{"$f":"IF(AND($B$57<=2022,B64<>\"Okt\",B64<>\"Nov\",B64<>\"Dez\")=TRUE,IF($M$6=TRUE,F64*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F64*'NK_SHK, WHK u. TUT'!$B$12,IF(F64>'NK_SHK, WHK u. TUT'!$G$11,IF($G$28=\"Akad. Tutor\",F64*'NK_SHK, WHK u. TUT'!$B$12,F64*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F64*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F64*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F64*'NK_SHK, WHK u. TUT'!$B$12,IF(F64>'NK_SHK, WHK u. TUT'!$H$11,IF($G$28=\"Akad. Tutor\",F64*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F64-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F64-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F64-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F64*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(F64>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),6)","v":"1904-07-31"},0,0,0,null,{"$f":"IF(AND($K$57<=2022,P64<>\"Okt\",P64<>\"Nov\",P64<>\"Dez\")=TRUE,IF($M$6=TRUE,P64*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P64*'NK_SHK, WHK u. TUT'!$B$12,IF(P64>'NK_SHK, WHK u. TUT'!$G$11,IF($K$28=\"Akad. Tutor\",P64*'NK_SHK, WHK u. TUT'!$B$12,P64*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P64*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P64*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P64*'NK_SHK, WHK u. TUT'!$B$12,IF(P64>'NK_SHK, WHK u. TUT'!$H$11,IF($K$28=\"Akad. Tutor\",P64*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P64-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P64-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P64-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P64*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P64>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),6)","v":"1905-07-31"},0,0,0,null,{"$f":"IF(AND($V$57<=2022,AA64<>\"Okt\",AA64<>\"Nov\",AA64<>\"Dez\")=TRUE,IF($M$6=TRUE,AA64*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA64*'NK_SHK, WHK u. TUT'!$B$12,IF(AA64>'NK_SHK, WHK u. TUT'!$G$11,IF($R$28=\"Akad. Tutor\",AA64*'NK_SHK, WHK u. TUT'!$B$12,AA64*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA64*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA64*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA64*'NK_SHK, WHK u. TUT'!$B$12,IF(AA64>'NK_SHK, WHK u. TUT'!$H$11,IF($R$28=\"Akad. Tutor\",AA64*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA64-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA64-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA64-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA64*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA64>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),7)","v":"1903-08-31"},0,0,0,{"$f":"IF(AND($B$57<=2022,B65<>\"Okt\",B65<>\"Nov\",B65<>\"Dez\")=TRUE,IF($M$6=TRUE,F65*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F65*'NK_SHK, WHK u. TUT'!$B$12,IF(F65>'NK_SHK, WHK u. TUT'!$G$11,IF($G$28=\"Akad. Tutor\",F65*'NK_SHK, WHK u. TUT'!$B$12,F65*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F65*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F65*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F65*'NK_SHK, WHK u. TUT'!$B$12,IF(F65>'NK_SHK, WHK u. TUT'!$H$11,IF($G$28=\"Akad. Tutor\",F65*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F65-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F65-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F65-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F65*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(F65>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),7)","v":"1904-08-31"},0,0,0,null,{"$f":"IF(AND($K$57<=2022,P65<>\"Okt\",P65<>\"Nov\",P65<>\"Dez\")=TRUE,IF($M$6=TRUE,P65*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P65*'NK_SHK, WHK u. TUT'!$B$12,IF(P65>'NK_SHK, WHK u. TUT'!$G$11,IF($K$28=\"Akad. Tutor\",P65*'NK_SHK, WHK u. TUT'!$B$12,P65*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P65*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P65*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P65*'NK_SHK, WHK u. TUT'!$B$12,IF(P65>'NK_SHK, WHK u. TUT'!$H$11,IF($K$28=\"Akad. Tutor\",P65*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P65-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P65-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P65-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P65*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P65>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),7)","v":"1905-08-31"},0,0,0,null,{"$f":"IF(AND($V$57<=2022,AA65<>\"Okt\",AA65<>\"Nov\",AA65<>\"Dez\")=TRUE,IF($M$6=TRUE,AA65*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA65*'NK_SHK, WHK u. TUT'!$B$12,IF(AA65>'NK_SHK, WHK u. TUT'!$G$11,IF($R$28=\"Akad. Tutor\",AA65*'NK_SHK, WHK u. TUT'!$B$12,AA65*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA65*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA65*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA65*'NK_SHK, WHK u. TUT'!$B$12,IF(AA65>'NK_SHK, WHK u. TUT'!$H$11,IF($R$28=\"Akad. Tutor\",AA65*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA65-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA65-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA65-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA65*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA65>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),8)","v":"1903-09-30"},0,0,0,{"$f":"IF(AND($B$57<=2022,B66<>\"Okt\",B66<>\"Nov\",B66<>\"Dez\")=TRUE,IF($M$6=TRUE,F66*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F66*'NK_SHK, WHK u. TUT'!$B$12,IF(F66>'NK_SHK, WHK u. TUT'!$G$11,IF($G$28=\"Akad. Tutor\",F66*'NK_SHK, WHK u. TUT'!$B$12,F66*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F66*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F66*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F66*'NK_SHK, WHK u. TUT'!$B$12,IF(F66>'NK_SHK, WHK u. TUT'!$H$11,IF($G$28=\"Akad. Tutor\",F66*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F66-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F66-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F66-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F66*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(F66>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),8)","v":"1904-09-30"},0,0,0,null,{"$f":"IF(AND($K$57<=2022,P66<>\"Okt\",P66<>\"Nov\",P66<>\"Dez\")=TRUE,IF($M$6=TRUE,P66*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P66*'NK_SHK, WHK u. TUT'!$B$12,IF(P66>'NK_SHK, WHK u. TUT'!$G$11,IF($K$28=\"Akad. Tutor\",P66*'NK_SHK, WHK u. TUT'!$B$12,P66*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P66*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P66*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P66*'NK_SHK, WHK u. TUT'!$B$12,IF(P66>'NK_SHK, WHK u. TUT'!$H$11,IF($K$28=\"Akad. Tutor\",P66*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P66-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P66-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P66-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P66*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P66>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),8)","v":"1905-09-30"},0,0,0,null,{"$f":"IF(AND($V$57<=2022,AA66<>\"Okt\",AA66<>\"Nov\",AA66<>\"Dez\")=TRUE,IF($M$6=TRUE,AA66*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA66*'NK_SHK, WHK u. TUT'!$B$12,IF(AA66>'NK_SHK, WHK u. TUT'!$G$11,IF($R$28=\"Akad. Tutor\",AA66*'NK_SHK, WHK u. TUT'!$B$12,AA66*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA66*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA66*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA66*'NK_SHK, WHK u. TUT'!$B$12,IF(AA66>'NK_SHK, WHK u. TUT'!$H$11,IF($R$28=\"Akad. Tutor\",AA66*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA66-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA66-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA66-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA66*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA66>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),9)","v":"1903-10-31"},0,0,0,{"$f":"IF(AND($B$57<=2022,B67<>\"Okt\",B67<>\"Nov\",B67<>\"Dez\")=TRUE,IF($M$6=TRUE,F67*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F67*'NK_SHK, WHK u. TUT'!$B$12,IF(F67>'NK_SHK, WHK u. TUT'!$G$11,IF($G$28=\"Akad. Tutor\",F67*'NK_SHK, WHK u. TUT'!$B$12,F67*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F67*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F67*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F67*'NK_SHK, WHK u. TUT'!$B$12,IF(F67>'NK_SHK, WHK u. TUT'!$H$11,IF($G$28=\"Akad. Tutor\",F67*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F67-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F67-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F67-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F67*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(F67>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),9)","v":"1904-10-31"},0,0,0,null,{"$f":"IF(AND($K$57<=2022,P67<>\"Okt\",P67<>\"Nov\",P67<>\"Dez\")=TRUE,IF($M$6=TRUE,P67*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P67*'NK_SHK, WHK u. TUT'!$B$12,IF(P67>'NK_SHK, WHK u. TUT'!$G$11,IF($K$28=\"Akad. Tutor\",P67*'NK_SHK, WHK u. TUT'!$B$12,P67*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P67*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P67*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P67*'NK_SHK, WHK u. TUT'!$B$12,IF(P67>'NK_SHK, WHK u. TUT'!$H$11,IF($K$28=\"Akad. Tutor\",P67*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P67-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P67-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P67-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P67*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P67>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),9)","v":"1905-10-31"},0,0,0,null,{"$f":"IF(AND($V$57<=2022,AA67<>\"Okt\",AA67<>\"Nov\",AA67<>\"Dez\")=TRUE,IF($M$6=TRUE,AA67*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA67*'NK_SHK, WHK u. TUT'!$B$12,IF(AA67>'NK_SHK, WHK u. TUT'!$G$11,IF($R$28=\"Akad. Tutor\",AA67*'NK_SHK, WHK u. TUT'!$B$12,AA67*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA67*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA67*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA67*'NK_SHK, WHK u. TUT'!$B$12,IF(AA67>'NK_SHK, WHK u. TUT'!$H$11,IF($R$28=\"Akad. Tutor\",AA67*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA67-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA67-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA67-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA67*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA67>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),10)","v":"1903-11-30"},0,0,0,{"$f":"IF(AND($B$57<=2022,B68<>\"Okt\",B68<>\"Nov\",B68<>\"Dez\")=TRUE,IF($M$6=TRUE,F68*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F68*'NK_SHK, WHK u. TUT'!$B$12,IF(F68>'NK_SHK, WHK u. TUT'!$G$11,IF($G$28=\"Akad. Tutor\",F68*'NK_SHK, WHK u. TUT'!$B$12,F68*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F68*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F68*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F68*'NK_SHK, WHK u. TUT'!$B$12,IF(F68>'NK_SHK, WHK u. TUT'!$H$11,IF($G$28=\"Akad. Tutor\",F68*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F68-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F68-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F68-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F68*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(F68>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),10)","v":"1904-11-30"},0,0,0,null,{"$f":"IF(AND($K$57<=2022,P68<>\"Okt\",P68<>\"Nov\",P68<>\"Dez\")=TRUE,IF($M$6=TRUE,P68*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P68*'NK_SHK, WHK u. TUT'!$B$12,IF(P68>'NK_SHK, WHK u. TUT'!$G$11,IF($K$28=\"Akad. Tutor\",P68*'NK_SHK, WHK u. TUT'!$B$12,P68*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P68*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P68*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P68*'NK_SHK, WHK u. TUT'!$B$12,IF(P68>'NK_SHK, WHK u. TUT'!$H$11,IF($K$28=\"Akad. Tutor\",P68*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P68-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P68-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P68-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P68*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P68>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),10)","v":"1905-11-30"},0,0,0,null,{"$f":"IF(AND($V$57<=2022,AA68<>\"Okt\",AA68<>\"Nov\",AA68<>\"Dez\")=TRUE,IF($M$6=TRUE,AA68*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA68*'NK_SHK, WHK u. TUT'!$B$12,IF(AA68>'NK_SHK, WHK u. TUT'!$G$11,IF($R$28=\"Akad. Tutor\",AA68*'NK_SHK, WHK u. TUT'!$B$12,AA68*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA68*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA68*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA68*'NK_SHK, WHK u. TUT'!$B$12,IF(AA68>'NK_SHK, WHK u. TUT'!$H$11,IF($R$28=\"Akad. Tutor\",AA68*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA68-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA68-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA68-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA68*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA68>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$57),11)","v":"1903-12-31"},0,{"$f":"IF($I$25=\"\",0,IF(C69<$I$25,0,IF(AND(MONTH($I$25)=MONTH($J$25),MONTH(C69)=MONTH($J$25)),$J$26,(IF(D69>0,30-D69,IF(AND(C69>=$I$25,C69<=$J$25),30,IF((MONTH(C69)=MONTH($J$25)),DAY($J$25)*IF(AND(MONTH($I$25)<>MONTH($J$25),MONTH(C69)=MONTH($I$25)),$J$26,IF(AND(D69>0,DAY($G$25)>1,MONTH($G$25)=MONTH($H$25)),30-D69-DAY($G$25)+1,IF(AND(D69>0,DAY($G$25)>1),30-D69,0))))))))))","v":0},0,{"$f":"IF(AND($B$57<=2022,B69<>\"Okt\",B69<>\"Nov\",B69<>\"Dez\")=TRUE,IF($M$6=TRUE,F69*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F69*'NK_SHK, WHK u. TUT'!$B$12,IF(F69>'NK_SHK, WHK u. TUT'!$G$11,IF($G$28=\"Akad. Tutor\",F69*'NK_SHK, WHK u. TUT'!$B$12,F69*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!F69*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,F69*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,F69*'NK_SHK, WHK u. TUT'!$B$12,IF(F69>'NK_SHK, WHK u. TUT'!$H$11,IF($G$28=\"Akad. Tutor\",F69*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F69-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(F69-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(F69-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!F69*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(F69>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$K$57),11)","v":"1904-12-31"},0,{"$f":"IF($P$25=\"\",0,IF(M69<$P$25,0,IF(AND(MONTH($P$25)=MONTH($Q$25),MONTH(M69)=MONTH($Q$25)),$Q$26,(IF(N69>0,30-N69,IF(AND(M69>=$P$25,M69<=$Q$25),30,IF((MONTH(M69)=MONTH($Q$25)),DAY($Q$25),IF(AND(MONTH($P$25)<>MONTH($Q$25),MONTH(M69)=MONTH($P$25)),$Q$26,IF(AND(N69>0,DAY($K$25)>1,MONTH($K$25)=MONTH($L$25)),30-N69-DAY($K$25)+1,IF(AND(N69>0,DAY($K$25)>1),30-N69,0))))))))))","v":0},0,null,{"$f":"IF(AND($K$57<=2022,P69<>\"Okt\",P69<>\"Nov\",P69<>\"Dez\")=TRUE,IF($M$6=TRUE,P69*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P69*'NK_SHK, WHK u. TUT'!$B$12,IF(P69>'NK_SHK, WHK u. TUT'!$G$11,IF($K$28=\"Akad. Tutor\",P69*'NK_SHK, WHK u. TUT'!$B$12,P69*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!P69*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,P69*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,P69*'NK_SHK, WHK u. TUT'!$B$12,IF(P69>'NK_SHK, WHK u. TUT'!$H$11,IF($K$28=\"Akad. Tutor\",P69*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P69-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(P69-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(P69-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!P69*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(P69>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0,null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$V$57),11)","v":"1905-12-31"},0,{"$f":"IF($T$25=\"\",0,IF(X69<$T$25,0,IF(AND(MONTH($T$25)=MONTH($U$25),MONTH(X69)=MONTH($U$25)),$U$26,(IF(Y69>0,30-Y69,IF(AND(X69>=$T$25,X69<=$U$25),30,IF((MONTH(X69)=MONTH($U$25)),DAY($U$25),IF(AND(MONTH($T$25)<>MONTH($U$25),MONTH(X69)=MONTH($T$25)),$U$26,IF(AND(Y69>0,DAY($R$25)>1,MONTH($R$25)=MONTH($S$25)),30-Y69-DAY($R$25)+1,IF(AND(Y69>0,DAY($R$25)>1),30-Y69,0))))))))))","v":0},0,null,{"$f":"IF(AND($V$57<=2022,AA69<>\"Okt\",AA69<>\"Nov\",AA69<>\"Dez\")=TRUE,IF($M$6=TRUE,AA69*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA69*'NK_SHK, WHK u. TUT'!$B$12,IF(AA69>'NK_SHK, WHK u. TUT'!$G$11,IF($R$28=\"Akad. Tutor\",AA69*'NK_SHK, WHK u. TUT'!$B$12,AA69*'NK_SHK, WHK u. TUT'!$B$11),'HR-SHK, WHK u.Tut'!AA69*'NK_SHK, WHK u. TUT'!$B$10))),IF($M$6=TRUE,AA69*'NK_SHK, WHK u. TUT'!$B$10,IF($O$6=TRUE,AA69*'NK_SHK, WHK u. TUT'!$B$12,IF(AA69>'NK_SHK, WHK u. TUT'!$H$11,IF($R$28=\"Akad. Tutor\",AA69*'NK_SHK, WHK u. TUT'!$B$12,'NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA69-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$B$20-('NK_SHK, WHK u. TUT'!$B$27*(AA69-'NK_SHK, WHK u. TUT'!$H$11)*('NK_SHK, WHK u. TUT'!$B$20/2))+(('NK_SHK, WHK u. TUT'!$B$25+'NK_SHK, WHK u. TUT'!$B$26*(AA69-'NK_SHK, WHK u. TUT'!$H$11))*'NK_SHK, WHK u. TUT'!$E$11),'HR-SHK, WHK u.Tut'!AA69*'NK_SHK, WHK u. TUT'!$B$10))))","v":0},{"$f":"IF(AA69>0,'NK_SHK, WHK u. TUT'!$B$4*$Q$6,0)","v":0},0]
[null,"Summe Jahr",null,null,null,{"$f":"SUM(F58:F69)","v":0},{"$f":"SUM(G58:G69)","v":0},{"$f":"SUM(H58:H69)","v":0},{"$f":"SUM(I58:I69)","v":0},null,"Summe Jahr",null,null,null,null,{"$f":"SUM(P58:P69)","v":0},null,{"$f":"SUM(R58:R69)","v":0},{"$f":"SUM(S58:S69)","v":0},{"$f":"SUM(T58:T69)","v":0},null,"Summe Jahr",null,null,null,null,{"$f":"SUM(AA58:AA69)","v":0},null,{"$f":"SUM(AC58:AC69)","v":0},{"$f":"SUM(AD58:AD69)","v":0},{"$f":"SUM(AE58:AE69)","v":0}]
[null,"Mittelwert Jahr",null,null,null,{"$f":"IFERROR((SUM(F58:F69)/COUNTIFS(F58:F69,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(G58:G69)/COUNTIFS(G58:G69,\">0\")),0)","v":0},0,0,null,"Mittelwert Jahr","Mittelwert Jahr",null,null,null,{"$f":"IFERROR((SUM(P58:Q69)/COUNTIFS(P58:Q69,\">0\")),0)","v":0},null,{"$f":"IFERROR((SUM(R58:R69)/COUNTIFS(R58:R69,\">0\")),0)","v":0},0,0,null,"Mittelwert Jahr","Mittelwert Jahr",null,null,null,{"$f":"IFERROR((SUM(AA58:AB69)/COUNTIFS(AA58:AB69,\">0\")),0)","v":0},null,{"$f":"IFERROR((SUM(AC58:AC69)/COUNTIFS(AC58:AC69,\">0\")),0)","v":0},0,0]
[]
[]
[]
[]
[null,"*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können. ",null,null,null,null,null,null,null,null,"Summe Gesamtzeitraum",null,null,null,null,null,null,{"$f":"I52+T52+AE52+I70+T70+AE70","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Für PDB (Projektdatenblatt) --> z. B.  kopieren und Werte einfügen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G11","v":1900},{"$f":"R84+1","v":1901},{"$f":"S84+1","v":1902},{"$f":"T84+1","v":1903},{"$f":"U84+1","v":1904},{"$f":"V84+1","v":1905}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I52","v":{"$error":"#N/A"}},{"$f":"T52","v":0},{"$f":"AE52","v":0},{"$f":"I70","v":0},{"$f":"T70","v":0},{"$f":"AE70","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand: 14.06.2019"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand: 03.01.2020"]

{"sheet":"HR-EU","index":9,"n_rows":105,"n_cols":47,"rows_kept":105,"cut":false,"hidden":true,"merged":[[95,1,95,11],[95,15,95,22],[95,25,95,28],[89,21,89,22],[89,37,89,38],[91,15,91,16],[91,21,91,22],[91,31,91,32],[91,37,91,38],[87,15,87,16],[87,21,87,22],[87,31,87,32],[87,37,87,38],[88,15,88,16],[88,21,88,22],[88,31,88,32],[88,37,88,38],[85,15,85,16],[85,21,85,22],[85,31,85,32],[85,37,85,38],[86,15,86,16],[86,21,86,22],[86,31,86,32],[86,37,86,38],[83,15,83,16],[83,21,83,22],[83,31,83,32],[83,37,83,38],[84,15,84,16],[84,21,84,22],[84,31,84,32],[84,37,84,38],[81,15,81,16],[81,21,81,22],[81,31,81,32],[81,37,81,38],[82,15,82,16],[82,21,82,22],[82,31,82,32],[82,37,82,38],[79,15,79,16],[79,21,79,22],[79,31,79,32],[79,37,79,38],[80,15,80,16],[80,21,80,22],[80,31,80,32],[80,37,80,38],[77,15,77,16],[77,21,77,22],[77,31,77,32],[77,37,77,38],[78,15,78,16],[78,21,78,22],[78,31,78,32],[78,37,78,38],[75,15,75,16],[75,21,75,22],[75,31,75,32],[75,37,75,38],[76,15,76,16],[76,21,76,22],[76,31,76,32],[76,37,76,38],[71,15,71,16],[71,21,71,22],[71,31,71,32],[71,37,71,38],[74,15,74,16],[74,21,74,22],[74,31,74,32],[74,37,74,38],[68,15,68,16],[68,21,68,22],[68,31,68,32],[68,37,68,38],[69,21,69,22],[69,37,69,38],[66,15,66,16],[66,21,66,22],[66,31,66,32],[66,37,66,38],[67,15,67,16],[67,21,67,22],[67,31,67,32],[67,37,67,38],[64,15,64,16],[64,21,64,22],[64,31,64,32],[64,37,64,38],[65,15,65,16],[65,21,65,22],[65,31,65,32],[65,37,65,38],[62,15,62,16],[62,21,62,22],[62,31,62,32],[62,37,62,38],[63,15,63,16],[63,21,63,22],[63,31,63,32],[63,37,63,38],[60,15,60,16],[60,21,60,22],[60,31,60,32],[60,37,60,38],[61,15,61,16],[61,21,61,22],[61,31,61,32],[61,37,61,38],[58,15,58,16],[58,21,58,22],[58,31,58,32],[58,37,58,38],[59,15,59,16],[59,21,59,22],[59,31,59,32],[59,37,59,38],[56,31,56,32],[56,37,56,38],[57,15,57,16],[57,21,57,22],[57,31,57,32],[57,37,57,38],[45,31,45,32],[54,15,54,16],[54,21,54,22],[54,31,54,32],[54,37,54,38],[55,15,55,16],[55,21,55,22],[55,31,55,32],[55,37,55,38],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,21,45,22],[45,25,45,26],[45,27,45,28],[45,29,45,30],[56,15,56,16],[56,21,56,22],[43,27,43,28],[43,29,43,30],[43,31,43,32],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,21,44,22],[44,25,44,26],[44,27,44,28],[43,9,43,10],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,21,43,22],[43,25,43,26],[44,29,44,30],[44,31,44,32],[41,27,41,28],[41,29,41,30],[41,31,41,32],[42,9,42,14],[42,15,42,26],[42,27,42,32],[41,9,41,10],[41,11,41,12],[41,13,41,14],[41,15,41,16],[41,21,41,22],[41,25,41,26],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,21,40,22],[40,25,40,26],[40,27,40,28],[40,29,40,30],[40,31,40,32],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,21,39,22],[39,25,39,26],[39,27,39,28],[39,29,39,30],[39,31,39,32],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,21,38,22],[38,25,38,26],[38,27,38,28],[38,29,38,30],[38,31,38,32],[33,9,33,14],[33,15,33,26],[33,27,33,32],[37,9,37,10],[37,11,37,12],[37,13,37,14],[37,15,37,16],[37,21,37,22],[37,25,37,26],[37,27,37,28],[37,29,37,30],[37,31,37,32],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,21,31,22],[31,25,31,26],[31,27,31,28],[31,29,31,30],[31,31,31,32],[29,27,29,28],[29,29,29,30],[29,31,29,32],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,21,30,22],[30,25,30,26],[30,27,30,28],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,21,29,22],[29,25,29,26],[30,29,30,30],[30,31,30,32],[27,27,27,28],[27,29,27,30],[27,31,27,32],[28,9,28,14],[28,15,28,26],[28,27,28,32],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,21,27,22],[27,25,27,26],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,21,26,22],[26,25,26,26],[26,27,26,28],[26,29,26,30],[26,31,26,32],[24,29,24,30],[24,31,24,32],[25,9,25,10],[25,11,25,12],[25,13,25,14],[25,15,25,16],[25,21,25,22],[25,25,25,26],[25,27,25,28],[25,29,25,30],[25,31,25,32],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,21,24,22],[24,25,24,26],[24,27,24,28],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,21,23,22],[23,25,23,26],[4,8,4,10],[4,30,4,32],[5,8,5,10],[5,30,5,32],[19,9,19,14],[19,15,19,26],[19,27,19,32],[23,27,23,28],[23,29,23,30],[23,31,23,32]]}
[]
[null,"Hochrechnung*"]
[null,"Stand: 02.01.2024"]
[null,"Bitte nur die roten Felder (PFLICHTFELDER) und die blauen Felder ausfüllen! Die gelben Felder können im Nachhinein für Korrekturen überschrieben werden."]
[null,"Erstellungsdatum",null,null,null,null,"PSP-Element",null,"Projektbezeichnung",null,null,"Name/Pers.Nr","Beginn","Ende","Wochenstunden im Projekt in %","Entgeltgruppe (Drop Down)","Stufe\n(DropDown)",null,null,null,null,"Stufenwechsel \nab4)","Finanzierungs-anteil für LUK",{"$f":"'HR-DM (U3,U4,U5AUF)'!X5","v":true},null,null,null,null,null,null,"Bermerkung "]
[null,{"$f":"PKHR_für_Tarifpersonal!$C$7","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$11","v":"00:00:00"},{"$f":"PKHR_für_Tarifpersonal!$D$11","v":"00:00:00"},{"$f":"O8*J30/100*O10/J30*100","v":0},{"$f":"PKHR_für_Tarifpersonal!$C$12","v":"Bitte auswählen"},{"$f":"PKHR_für_Tarifpersonal!$C$13","v":"Bitte auswählen"},null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!$C$14","v":{"$error":"#VALUE!"}},{"$f":"IF(O10=0,1,O10)","v":1},true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stellenanteil in %",null,null,null,null,null,null,null,"Wochenstunden  Gesamt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!C16","v":0},null,null,null,null,null,null,null,{"$f":"IF(O8=0,J30,O8*J30/100*100)","v":39},false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projektanteil in %",null,null,null,null,null,null,null,"Wochenstunden im Projekt",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PKHR_für_Tarifpersonal!C17","v":0},null,null,null,null,null,null,null,{"$f":"IF(O10=0,O6*W8,W8*O10)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($Q$6+R12>6,\"\",$Q$6+R12)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))>$N$6,\"01.01.1900\",IF($Q$6+R12>6,0,DATE(YEAR(V6)+$Q$6+R12,MONTH(V6),DAY(V6)))),\"01.01.1900\")","v":"01.01.1900"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF($Q$6+R13>6,\"\",$Q$6+R13)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12)))>N$6,\"01.01.1900\",IF($Q$6+R13>6,0,DATE(YEAR(T12)+$Q$6+R13,MONTH(T12),DAY(T12))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF($Q$6+R14>6,\"\",$Q$6+R14)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13)))>N$6,\"01.01.1900\",IF($Q$6+R14>6,0,DATE(YEAR(T13)+$Q$6+R14,MONTH(T13),DAY(T13))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF($Q$6+R15>6,\"\",$Q$6+R15)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14)))>N$6,\"01.01.1900\",IF($Q$6+R15>6,0,DATE(YEAR(T14)+$Q$6+R15,MONTH(T14),DAY(T14))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF($Q$6+R16>6,\"\",$Q$6+R16)","v":{"$error":"#VALUE!"}},{"$f":"IF(IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15)))>N$6,\"01.01.1900\",IF($Q$6+R16>6,0,DATE(YEAR(T15)+$Q$6+R16,MONTH(T15),DAY(T15))))","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"YEAR(M6)","v":1900},null,null,null,null,null,{"$f":"J20+1","v":1901},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P20+1","v":1902}]
[null,null,null,null,null,null,null,null,null,"von","bis","von","bis","von","bis","von","bis",null,null,null,null,"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))","v":"00:00:00"},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J20=YEAR($M$6),$M$6,\"\"))=\"\",\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J20=YEAR($N$6),$V$6>$N$6),$N$6,IF(J20=YEAR($V$6),$V$6-1,IF(J20=YEAR($T$12),$T$12-1,IF(J20=YEAR($T$13),$T$13-1,IF(J20=YEAR($T$14),$T$14-1,IF(J20=YEAR($T$15),$T$15-1,IF(J20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(N6<V6,YEAR(N6)=YEAR(V6))=TRUE,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(IF(AND(J20=YEAR($N$6),$V$6>$N$6),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J20,$N$6,DATE(J20,12,31))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(YEAR(N6)<P20,\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))))","v":""},{"$f":"IF(IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P20,12,31),IF(AND(P20=YEAR($N$6),$V$6>$N$6),$N$6,IF(P20=YEAR($V$6),$V$6-1,IF(P20=YEAR($T$12),$T$12-1,IF(P20=YEAR($T$13),$T$13-1,IF(P20=YEAR($T$14),$T$14-1,IF(P20=YEAR($T$15),$T$15-1,IF(P20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))))))))))","v":""},null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P20=YEAR($N$6),$V$6>$N$6),\"\",IF(P20=YEAR($V$6),$V$6,IF(P20=YEAR($T$12),$T$12,IF(P20=YEAR($T$13),$T$13,IF(P20=YEAR($T$14),$T$14,IF(P20=YEAR($T$15),$T$15,IF(P20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P20,$N$6,DATE(P20,12,31)))))","v":""},null,null,null,null,{"$f":"IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))","v":""},{"$f":"IF(IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\"))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB20=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB20,12,31),IF(AND(AB20=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB20=YEAR($V$6),$V$6-1,IF(AB20=YEAR($T$12),$T$12-1,IF(AB20=YEAR($T$13),$T$13-1,IF(AB20=YEAR($T$14),$T$14-1,IF(AB20=YEAR($T$15),$T$15-1,IF(AB20=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31)))))))))))))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD22=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB20=YEAR($N$6),$V$6>$N$6),\"\",IF(AB20=YEAR($V$6),$V$6,IF(AB20=YEAR($T$12),$T$12,IF(AB20=YEAR($T$13),$T$13,IF(AB20=YEAR($T$14),$T$14,IF(AB20=YEAR($T$15),$T$15,IF(AB20=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB20,$N$6,DATE(AB20,12,31))))))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",0,(EOMONTH(J22,0)-J22+1)/(EOMONTH(J22,0)-EOMONTH(J22,-1))+(K22-EOMONTH(K22,-1))/(EOMONTH(K22,0)-EOMONTH(K22,-1))+MONTH(K22)-MONTH(J22)-1+(YEAR(K22)-YEAR(J22))*12)","v":{"$error":"#NUM!"}},{"$f":"IF(AND(DAY(J22)>1,MONTH(J22)<>MONTH(K22)),30-DAY(J22)+1,IF(J22=\"\",0,(IF(MONTH(J22)=MONTH(K22),IF(OR(K22=C57,K22=C58,K22=C59,K22=C60,K22=C61,K22=C62,K22=C63,K22=C64,K22=C65,K22=C66,K22=C67,K22=C68),30-DAY(J22)+1,IF(MONTH(J22)=MONTH(K22),DAY(K22)-DAY(J22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,(EOMONTH(L22,0)-L22+1)/(EOMONTH(L22,0)-EOMONTH(L22,-1))+(M22-EOMONTH(M22,-1))/(EOMONTH(M22,0)-EOMONTH(M22,-1))+MONTH(M22)-MONTH(L22)-1+(YEAR(M22)-YEAR(L22))*12)","v":{"$error":"#VALUE!"}},{"$f":"IF(L22=\"\",0,IF(AND(DAY(L22)=1,MONTH(L22)<>MONTH(M22)),30,IF(AND(DAY(L22)>1,MONTH(L22)<>MONTH(M22)),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),IF(OR(M22=C57,M22=C58,M22=C59,M22=C60,M22=C61,M22=C62,M22=C63,M22=C64,M22=C65,M22=C66,M22=C67,M22=C68),30-DAY(L22)+1,IF(MONTH(L22)=MONTH(M22),DAY(M22)-DAY(L22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(N22=\"\",0,(EOMONTH(N22,0)-N22+1)/(EOMONTH(N22,0)-EOMONTH(N22,-1))+(O22-EOMONTH(O22,-1))/(EOMONTH(O22,0)-EOMONTH(O22,-1))+MONTH(O22)-MONTH(N22)-1+(YEAR(O22)-YEAR(N22))*12)","v":0},{"$f":"IF(N22=\"\",0,IF(AND(DAY(N22)=1,MONTH(N22)<>MONTH(O22)),30,IF(AND(DAY(N22)>1,MONTH(N22)<>MONTH(O22)),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),IF(OR(O22=C57,O22=C58,O22=C59,O22=C60,O22=C61,O22=C62,O22=C63,O22=C64,O22=C65,O22=C66,O22=C67,O22=C68),30-DAY(N22)+1,IF(MONTH(N22)=MONTH(O22),DAY(O22)-DAY(N22)+1,0))))))","v":0},{"$f":"IF(P22=\"\",0,(EOMONTH(P22,0)-P22+1)/(EOMONTH(P22,0)-EOMONTH(P22,-1))+(Q22-EOMONTH(Q22,-1))/(EOMONTH(Q22,0)-EOMONTH(Q22,-1))+MONTH(Q22)-MONTH(P22)-1+(YEAR(Q22)-YEAR(P22))*12)","v":0},{"$f":"IF(AND(DAY(P22)>1,MONTH(P22)<>MONTH(Q22)),30-DAY(P22)+1,IF(P22=\"\",0,(IF(MONTH(P22)=MONTH(Q22),IF(OR(Q22=R57,Q22=R58,Q22=R59,Q22=R60,Q22=R61,Q22=R62,Q22=R63,Q22=R64,Q22=R65,Q22=R66,Q22=R67,Q22=R68),30-DAY(P22)+1,IF(MONTH(P22)=MONTH(Q22),DAY(Q22)-DAY(P22)+1,0))))))","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF(V22=\"\",0,(EOMONTH(V22,0)-V22+1)/(EOMONTH(V22,0)-EOMONTH(V22,-1))+(W22-EOMONTH(W22,-1))/(EOMONTH(W22,0)-EOMONTH(W22,-1))+MONTH(W22)-MONTH(V22)-1+(YEAR(W22)-YEAR(V22))*12)","v":0},{"$f":"IF(V22=\"\",0,IF(AND(DAY(V22)=1,MONTH(V22)<>MONTH(W22)),30,IF(AND(DAY(V22)>1,MONTH(V22)<>MONTH(W22)),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),IF(OR(W22=R57,W22=R58,W22=R59,W22=R60,W22=R61,W22=R62,W22=R63,W22=R64,W22=R65,W22=R66,W22=R67,W22=R68),30-DAY(V22)+1,IF(MONTH(V22)=MONTH(W22),DAY(W22)-DAY(V22)+1,0))))))","v":0},null,null,{"$f":"IF(Z22=\"\",0,(EOMONTH(Z22,0)-Z22+1)/(EOMONTH(Z22,0)-EOMONTH(Z22,-1))+(AA22-EOMONTH(AA22,-1))/(EOMONTH(AA22,0)-EOMONTH(AA22,-1))+MONTH(AA22)-MONTH(Z22)-1+(YEAR(AA22)-YEAR(Z22))*12)","v":0},{"$f":"IF(Z22=\"\",0,IF(AND(DAY(Z22)=1,MONTH(Z22)<>MONTH(AA22)),30,IF(AND(DAY(Z22)>1,MONTH(Z22)<>MONTH(AA22)),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),IF(OR(AA22=R57,AA22=R58,AA22=R59,AA22=R60,AA22=R61,AA22=R62,AA22=R63,AA22=R64,AA22=R65,AA22=R66,AA22=R67,AA22=R68),30-DAY(Z22)+1,IF(MONTH(Z22)=MONTH(AA22),DAY(AA22)-DAY(Z22)+1,0))))))","v":0},{"$f":"IF(AB22=\"\",0,(EOMONTH(AB22,0)-AB22+1)/(EOMONTH(AB22,0)-EOMONTH(AB22,-1))+(AC22-EOMONTH(AC22,-1))/(EOMONTH(AC22,0)-EOMONTH(AC22,-1))+MONTH(AC22)-MONTH(AB22)-1+(YEAR(AC22)-YEAR(AB22))*12)","v":0},{"$f":"IF(AND(DAY(AB22)>1,MONTH(AB22)<>MONTH(AC22)),30-DAY(AB22)+1,IF(AB22=\"\",0,(IF(MONTH(AB22)=MONTH(AC22),IF(OR(AC22=AH57,AC22=AH58,AC22=AH59,AC22=AH60,AC22=AH61,AC22=AH62,AC22=AH63,AC22=AH64,AC22=AH65,AC22=AH66,AC22=AH67,AC22=AH68),30-DAY(AB22)+1,IF(MONTH(AB22)=MONTH(AC22),DAY(AC22)-DAY(AB22)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD22=\"\",0,(EOMONTH(AD22,0)-AD22+1)/(EOMONTH(AD22,0)-EOMONTH(AD22,-1))+(AE22-EOMONTH(AE22,-1))/(EOMONTH(AE22,0)-EOMONTH(AE22,-1))+MONTH(AE22)-MONTH(AD22)-1+(YEAR(AE22)-YEAR(AD22))*12)","v":0},{"$f":"IF(AD22=\"\",0,IF(AND(DAY(AD22)=1,MONTH(AD22)<>MONTH(AE22)),30,IF(AND(DAY(AD22)>1,MONTH(AD22)<>MONTH(AE22)),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),IF(OR(AE22=AH57,AE22=AH58,AE22=AH59,AE22=AH60,AE22=AH61,AE22=AH62,AE22=AH63,AE22=AH64,AE22=AH65,AE22=AH66,AE22=AH67,AE22=AH68),30-DAY(AD22)+1,IF(MONTH(AD22)=MONTH(AE22),DAY(AE22)-DAY(AD22)+1,0))))))","v":0},{"$f":"IF(AF22=\"\",0,(EOMONTH(AF22,0)-AF22+1)/(EOMONTH(AF22,0)-EOMONTH(AF22,-1))+(AG22-EOMONTH(AG22,-1))/(EOMONTH(AG22,0)-EOMONTH(AG22,-1))+MONTH(AG22)-MONTH(AF22)-1+(YEAR(AG22)-YEAR(AF22))*12)","v":0},{"$f":"IF(AF22=\"\",0,IF(AND(DAY(AF22)=1,MONTH(AF22)<>MONTH(AG22)),30,IF(AND(DAY(AF22)>1,MONTH(AF22)<>MONTH(AG22)),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),IF(OR(AG22=AH57,AG22=AH58,AG22=AH59,AG22=AH60,AG22=AH61,AG22=AH62,AG22=AH63,AG22=AH64,AG22=AH65,AG22=AH66,AG22=AH67,AG22=AH68),30-DAY(AF22)+1,IF(MONTH(AF22)=MONTH(AG22),DAY(AG22)-DAY(AF22)+1,0))))))","v":0}]
[null,"ENTGELT",null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",0,(J27*J31)*(J32+100%))","v":{"$error":"#N/A"}},null,{"$f":"IF(L22=\"\",0,(L27*L31)*(L32+100%))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(N22=\"\",0,(N27*N31)*(N32+100%))","v":0},null,{"$f":"IF(P22=\"\",0,(P27*P31)*(P32+100%))","v":0},null,null,null,null,null,{"$f":"IF(V22=\"\",0,(V27*V31)*(V32+100%))","v":0},null,null,null,{"$f":"IF(Z22=\"\",0,(Z27*Z31)*(Z32+100%))","v":0},null,{"$f":"IF(AB22=\"\",0,(AB27*AB31)*(AB32+100%))","v":0},null,{"$f":"IF(AD22=\"\",0,(AD27*AD31)*(AD32+100%))","v":0},null,{"$f":"IF(AF22=\"\",0,(AF27*AF31)*(AF32+100%))","v":0}]
[null,"Entgeltgruppe",null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",\"\",P6)","v":"Bitte auswählen"},null,{"$f":"IF(L22=\"\",\"\",IF(IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J20=YEAR($J$20),$V$6>$J$20),\"\",IF(J20=YEAR($V$6),$V$6,IF(J20=YEAR($T$12),$T$12,IF(J20=YEAR($T$13),$T$13,IF(J20=YEAR($T$14),$T$14,IF(J20=YEAR($T$15),$T$15,IF(J20=YEAR($T$16),$T$16,\"\"))))))))=\"\",\"\",$P$6))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P20,DATE(P20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,null,null,null,null,{"$f":"IF(OR(V22=$V$6,V22=$T$12,V22=$T$13,V22=$T$14,V22=$T$15,V22=$T$16),P25,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB20<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB20,DATE(AB20,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD22=$V$6,AD22=$T$12,AD22=$T$13,AD22=$T$14,AD22=$T$15,AD22=$T$16),AB25,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Q6),\"\",Q6)","v":"Bitte auswählen"},null,{"$f":"IF(ISBLANK(V6),\"\",IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(P22=\"\",\"\",IF(P22=$V$6,S12,IF(YEAR(N6)<P20,\"\",IF(IF(L22=$V$6,$S$12,IF(L22=$T$12,$S$13,IF(L22=$T$13,$S$14,IF(L22=$T$14,$S$15,IF(L22=$T$15,$S$16,\"\")))))=\"\",J26,L26))))","v":""},null,null,null,null,null,{"$f":"IF(V22=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(V22=$V$6,$S$12,IF(V22=$T$12,$S$13,IF(V22=$T$13,$S$14,IF(V22=$T$14,$S$15,IF(V22=$T$15,$S$16,\"\")))))))","v":""},null,null,null,null,null,{"$f":"IF(AB22=\"\",\"\",IF(AB22=$V$6,$S$12,IF(AB22=$T$12,$S$13,IF(AB22=$T$13,$S$14,IF(AB22=$T$14,$S$15,IF(AB22=$T$15,$S$16,IF(V26=\"\",P26,V26)))))))","v":""},null,{"$f":"IF(AD22=\"\",\"\",IF(ISBLANK(V6),\"\",IF(AD22=$V$6,$S$12,IF(AD22=$T$12,$S$13,IF(AD22=$T$13,$S$14,IF(AD22=$T$14,$S$15,IF(AD22=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(J25,GruppeJahr1,0),MATCH(J26,StufeJahr1,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(L25,GruppeJahr1,0),MATCH(L26,StufeJahr1,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0))),0,INDEX(EntgelteJahr1,MATCH(N25,GruppeJahr1,0),MATCH(N26,StufeJahr1,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(P25,GruppeJahr2,0),MATCH(P26,StufeJahr2,0)))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(V25,GruppeJahr2,0),MATCH(V26,StufeJahr2,0)))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0))),0,INDEX(EntgelteJahr2,MATCH(Z25,GruppeJahr2,0),MATCH(Z26,StufeJahr2,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AB25,GruppeJahr3,0),MATCH(AB26,StufeJahr3,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AD25,GruppeJahr3,0),MATCH(AD26,StufeJahr3,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0))),0,INDEX(EntgelteJahr3,MATCH(AF25,GruppeJahr3,0),MATCH(AF26,StufeJahr3,0)))","v":0}]
[null,"Jahressonderzahlung (JSZ)2)",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(J25,JszGrJahr1,0),MATCH(J26,JszStJahr1,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(L25,JszGrJahr1,0),MATCH(L26,JszStJahr1,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))),0,(INDEX(JszJahr1,MATCH(N25,JszGrJahr1,0),MATCH(N26,JszStJahr1,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(P25,JszGrJahr2,0),MATCH(P26,JszStJahr2,0))))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(V25,JszGrJahr2,0),MATCH(V26,JszStJahr2,0))))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))),0,(INDEX(JszJahr2,MATCH(Z25,JszGrJahr2,0),MATCH(Z26,JszStJahr2,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AB25,JszGrJahr3,0),MATCH(AB26,JszStJahr3,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AD25,JszGrJahr3,0),MATCH(AD26,JszStJahr3,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))),0,(INDEX(JszJahr3,MATCH(AF25,JszGrJahr3,0),MATCH(AF26,JszStJahr3,0))))","v":0}]
[null,"Anspruch im Kalenderjahr vorhanden?",null,null,null,null,null,null,null,{"$f":"IF(SUM(D68:F68)>0,\"ja\",\"nein\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(SUM(S68:U68)>0,\"ja\",\"nein\")","v":"nein"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AI68:AK68)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",null,null,null,null,null,null,null,{"$f":"StundenJahr1","v":39},null,{"$f":"StundenJahr1","v":39},null,{"$f":"StundenJahr1","v":39},null,{"$f":"StundenJahr2","v":39},null,null,null,null,null,{"$f":"StundenJahr2","v":39},null,null,null,{"$f":"StundenJahr2","v":39},null,{"$f":"StundenJahr3","v":39},null,{"$f":"StundenJahr3","v":39},null,{"$f":"StundenJahr3","v":39}]
[null,"Anteil in % ( Std./ Woche)",null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",\"\",IF(YEAR(M6)<$J$20,\"\",$O$6))","v":0},null,{"$f":"IF(L27>0,$O$6,0)","v":0},null,null,null,{"$f":"IF(YEAR($N$6)<$P$20,\"\",$O$6)","v":""},null,null,null,null,null,{"$f":"IF(V27>0,$O$6,0)","v":0},null,null,null,null,null,{"$f":"IF(YEAR($N$6)<$AB$20,\"\",$O$6)","v":""},null,{"$f":"IF(AD27>0,$O$6,0)","v":0}]
[null,"ggf. Kalkulation Tariferhöhung3)",null,null,null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr2,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr3,0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"AB20+1","v":1903},null,null,null,null,null,{"$f":"J34+1","v":1904},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P34+1","v":1905}]
[null,null,null,null,null,null,null,null,null,"von","bis","von","bis","von","bis","von","bis",null,null,null,null,"von","bis",null,null,"von","bis","von","bis","von","bis","von","bis"]
[null,"Zeitraum (z. B. 01.01.20XX bis 31.12.20XX)",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(J34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=J34,DATE(J34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),J34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(J34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),$N$6,IF(J34=YEAR($V$6),$V$6-1,IF(J34=YEAR($T$12),$T$12-1,IF(J34=YEAR($T$13),$T$13-1,IF(J34=YEAR($T$14),$T$14-1,IF(J34=YEAR($T$15),$T$15-1,IF(J34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31))))))))))))))","v":""},{"$f":"IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK(M6),ISBLANK(N6)),\"\",IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\")))))))))))","v":""},{"$f":"IF(L36=\"\",\"\",IF(YEAR(N6)<J34,\"\",IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(J34=YEAR($N$6),$V$6>$N$6),\"\",IF(J34=YEAR($V$6),$V$6,IF(J34=YEAR($T$12),$T$12,IF(J34=YEAR($T$13),$T$13,IF(J34=YEAR($T$14),$T$14,IF(J34=YEAR($T$15),$T$15,IF(J34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=J34,$N$6,DATE(J34,12,31)))))))","v":""},null,null,{"$f":"IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),P34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(P34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),$N$6,IF(P34=YEAR($V$6),$V$6-1,IF(P34=YEAR($T$12),$T$12-1,IF(P34=YEAR($T$13),$T$13-1,IF(P34=YEAR($T$14),$T$14-1,IF(P34=YEAR($T$15),$T$15-1,IF(P34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))))))))))","v":""},null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(V36=\"\",\"\",IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(P34=YEAR($N$6),$V$6>$N$6),\"\",IF(P34=YEAR($V$6),$V$6,IF(P34=YEAR($T$12),$T$12,IF(P34=YEAR($T$13),$T$13,IF(P34=YEAR($T$14),$T$14,IF(P34=YEAR($T$15),$T$15,IF(P34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=P34,$N$6,DATE(P34,12,31))))))","v":""},null,null,null,null,{"$f":"IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))","v":""},{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",IF(AND(MONTH(1)=MONTH($V$6),AB34=YEAR($N$6)),$N$6,IF(AND($V$6<$N$6,$N$6>$T$12,),$N$6,IF(MONTH(1)=MONTH($V$6),DATE(AB34,12,31),IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),$N$6,IF(AB34=YEAR($V$6),$V$6-1,IF(AB34=YEAR($T$12),$T$12-1,IF(AB34=YEAR($T$13),$T$13-1,IF(AB34=YEAR($T$14),$T$14-1,IF(AB34=YEAR($T$15),$T$15-1,IF(AB34=YEAR($T$16),$T$16-1,IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))))))))))","v":""},{"$f":"IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,IF($N$6<$T$12,\"\",\"\"))))))))))","v":""},{"$f":"IF(AD36=\"\",\"\",IF(IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\"))=\"\",\"\",IF(MONTH(1)=MONTH($V$6),\"\",IF(IF(AND(AB34=YEAR($N$6),$V$6>$N$6),\"\",IF(AB34=YEAR($V$6),$V$6,IF(AB34=YEAR($T$12),$T$12,IF(AB34=YEAR($T$13),$T$13,IF(AB34=YEAR($T$14),$T$14,IF(AB34=YEAR($T$15),$T$15,IF(AB34=YEAR($T$16),$T$16,\"\")))))))=\"\",\"\",IF(YEAR($N$6)=AB34,$N$6,DATE(AB34,12,31))))))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",0,(EOMONTH(J36,0)-J36+1)/(EOMONTH(J36,0)-EOMONTH(J36,-1))+(K36-EOMONTH(K36,-1))/(EOMONTH(K36,0)-EOMONTH(K36,-1))+MONTH(K36)-MONTH(J36)-1+(YEAR(K36)-YEAR(J36))*12)","v":0},{"$f":"IF(AND(DAY(J36)>1,MONTH(J36)<>MONTH(K36)),30-DAY(J36)+1,IF(J36=\"\",0,(IF(MONTH(J36)=MONTH(K36),IF(OR(K36=C77,K36=C78,K36=C79,K36=C80,K36=C81,K36=C82,K36=C83,K36=C84,K36=C85,K36=C86,K36=C87,K36=C88),30-DAY(J36)+1,IF(MONTH(J36)=MONTH(K36),DAY(K36)-DAY(J36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(L36=\"\",0,(EOMONTH(L36,0)-L36+1)/(EOMONTH(L36,0)-EOMONTH(L36,-1))+(M36-EOMONTH(M36,-1))/(EOMONTH(M36,0)-EOMONTH(M36,-1))+MONTH(M36)-MONTH(L36)-1+(YEAR(M36)-YEAR(L36))*12)","v":0},{"$f":"IF(L36=\"\",0,IF(AND(DAY(L36)=1,MONTH(L36)<>MONTH(M36)),30,IF(AND(DAY(L36)>1,MONTH(L36)<>MONTH(M36)),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),IF(OR(M36=C77,M36=C78,M36=C79,M36=C80,M36=C81,M36=C82,M36=C83,M36=C84,M36=C85,M36=C86,M36=C87,M36=C88),30-DAY(L36)+1,IF(MONTH(L36)=MONTH(M36),DAY(M36)-DAY(L36)+1,0))))))","v":0},{"$f":"IF(N36=\"\",0,(EOMONTH(N36,0)-N36+1)/(EOMONTH(N36,0)-EOMONTH(N36,-1))+(O36-EOMONTH(O36,-1))/(EOMONTH(O36,0)-EOMONTH(O36,-1))+MONTH(O36)-MONTH(N36)-1+(YEAR(O36)-YEAR(N36))*12)","v":0},{"$f":"IF(N36=\"\",0,IF(AND(DAY(N36)=1,MONTH(N36)<>MONTH(O36)),30,IF(AND(DAY(N36)>1,MONTH(N36)<>MONTH(O36)),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),IF(OR(O36=C77,O36=C78,O36=C79,O36=C80,O36=C81,O36=C82,O36=C83,O36=C84,O36=C85,O36=C86,O36=C87,O36=C88),30-DAY(N36)+1,IF(MONTH(N36)=MONTH(O36),DAY(O36)-DAY(N36)+1,0))))))","v":0},{"$f":"IF(P36=\"\",0,(EOMONTH(P36,0)-P36+1)/(EOMONTH(P36,0)-EOMONTH(P36,-1))+(Q36-EOMONTH(Q36,-1))/(EOMONTH(Q36,0)-EOMONTH(Q36,-1))+MONTH(Q36)-MONTH(P36)-1+(YEAR(Q36)-YEAR(P36))*12)","v":0},{"$f":"IF(AND(DAY(P36)>1,MONTH(P36)<>MONTH(Q36)),30-DAY(P36)+1,IF(P36=\"\",0,(IF(MONTH(P36)=MONTH(Q36),IF(OR(Q36=R77,Q36=R78,Q36=R79,Q36=R80,Q36=R81,Q36=R82,Q36=R83,Q36=R84,Q36=R85,Q36=R86,Q36=R87,Q36=R88),30-DAY(P36)+1,IF(MONTH(P36)=MONTH(Q36),DAY(Q36)-DAY(P36)+1,0))))))","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF(V36=\"\",0,(EOMONTH(V36,0)-V36+1)/(EOMONTH(V36,0)-EOMONTH(V36,-1))+(W36-EOMONTH(W36,-1))/(EOMONTH(W36,0)-EOMONTH(W36,-1))+MONTH(W36)-MONTH(V36)-1+(YEAR(W36)-YEAR(V36))*12)","v":0},{"$f":"IF(V36=\"\",0,IF(AND(DAY(V36)=1,MONTH(V36)<>MONTH(W36)),30,IF(AND(DAY(V36)>1,MONTH(V36)<>MONTH(W36)),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),IF(OR(W36=R77,W36=R78,W36=R79,W36=R80,W36=R81,W36=R82,W36=R83,W36=R84,W36=R85,W36=R86,W36=R87,W36=R88),30-DAY(V36)+1,IF(MONTH(V36)=MONTH(W36),DAY(W36)-DAY(V36)+1,0))))))","v":0},null,null,{"$f":"IF(Z36=\"\",0,(EOMONTH(Z36,0)-Z36+1)/(EOMONTH(Z36,0)-EOMONTH(Z36,-1))+(AA36-EOMONTH(AA36,-1))/(EOMONTH(AA36,0)-EOMONTH(AA36,-1))+MONTH(AA36)-MONTH(Z36)-1+(YEAR(AA36)-YEAR(Z36))*12)","v":0},{"$f":"IF(Z36=\"\",0,IF(AND(DAY(Z36)=1,MONTH(Z36)<>MONTH(AA36)),30,IF(AND(DAY(Z36)>1,MONTH(Z36)<>MONTH(AA36)),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),IF(OR(AA36=R77,AA36=R78,AA36=R79,AA36=R80,AA36=R81,AA36=R82,AA36=R83,AA36=R84,AA36=R85,AA36=R86,AA36=R87,AA36=R88),30-DAY(Z36)+1,IF(MONTH(Z36)=MONTH(AA36),DAY(AA36)-DAY(Z36)+1,0))))))","v":0},{"$f":"IF(AB36=\"\",0,(EOMONTH(AB36,0)-AB36+1)/(EOMONTH(AB36,0)-EOMONTH(AB36,-1))+(AC36-EOMONTH(AC36,-1))/(EOMONTH(AC36,0)-EOMONTH(AC36,-1))+MONTH(AC36)-MONTH(AB36)-1+(YEAR(AC36)-YEAR(AB36))*12)","v":0},{"$f":"IF(AND(DAY(AB36)>1,MONTH(AB36)<>MONTH(AC36)),30-DAY(AB36)+1,IF(AB36=\"\",0,(IF(MONTH(AB36)=MONTH(AC36),IF(OR(AC36=AH77,AC36=AH78,AC36=AH79,AC36=AH80,AC36=AH81,AC36=AH82,AC36=AH83,AC36=AH84,AC36=AH85,AC36=AH86,AC36=AH87,AC36=AH88),30-DAY(AB36)+1,IF(MONTH(AB36)=MONTH(AC36),DAY(AC36)-DAY(AB36)+1,0))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(AD36=\"\",0,(EOMONTH(AD36,0)-AD36+1)/(EOMONTH(AD36,0)-EOMONTH(AD36,-1))+(AE36-EOMONTH(AE36,-1))/(EOMONTH(AE36,0)-EOMONTH(AE36,-1))+MONTH(AE36)-MONTH(AD36)-1+(YEAR(AE36)-YEAR(AD36))*12)","v":0},{"$f":"IF(AD36=\"\",0,IF(AND(DAY(AD36)=1,MONTH(AD36)<>MONTH(AE36)),30,IF(AND(DAY(AD36)>1,MONTH(AD36)<>MONTH(AE36)),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),IF(OR(AE36=AH77,AE36=AH78,AE36=AH79,AE36=AH80,AE36=AH81,AE36=AH82,AE36=AH83,AE36=AH84,AE36=AH85,AE36=AH86,AE36=AH87,AE36=AH88),30-DAY(AD36)+1,IF(MONTH(AD36)=MONTH(AE36),DAY(AE36)-DAY(AD36)+1,0))))))","v":0},{"$f":"IF(AF36=\"\",0,(EOMONTH(AF36,0)-AF36+1)/(EOMONTH(AF36,0)-EOMONTH(AF36,-1))+(AG36-EOMONTH(AG36,-1))/(EOMONTH(AG36,0)-EOMONTH(AG36,-1))+MONTH(AG36)-MONTH(AF36)-1+(YEAR(AG36)-YEAR(AF36))*12)","v":0},{"$f":"IF(AF36=\"\",0,IF(AND(DAY(AF36)=1,MONTH(AF36)<>MONTH(AG36)),30,IF(AND(DAY(AF36)>1,MONTH(AF36)<>MONTH(AG36)),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),IF(OR(AG36=AH77,AG36=AH78,AG36=AH79,AG36=AH80,AG36=AH81,AG36=AH82,AG36=AH83,AG36=AH84,AG36=AH85,AG36=AH86,AG36=AH87,AG36=AH88),30-DAY(AF36)+1,IF(MONTH(AF36)=MONTH(AG36),DAY(AG36)-DAY(AF36)+1,0))))))","v":0}]
[null,"ENTGELT",null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",0,(J41*J45)*(J46+100%))","v":0},null,{"$f":"IF(L36=\"\",0,(L41*L45)*(L46+100%))","v":0},null,{"$f":"IF(N36=\"\",0,(N41*N45)*(N46+100%))","v":0},null,{"$f":"IF(P36=\"\",0,(P41*P45)*(P46+100%))","v":0},null,null,null,null,null,{"$f":"IF(V36=\"\",0,(V41*V45)*(V46+100%))","v":0},null,null,null,{"$f":"IF(Z36=\"\",0,(Z41*Z45)*(Z46+100%))","v":0},null,{"$f":"IF(AB36=\"\",0,(AB41*AB45)*(AB46+100%))","v":0},null,{"$f":"IF(AD36=\"\",0,(AD41*AD45)*(AD46+100%))","v":0},null,{"$f":"IF(AF36=\"\",0,(AF41*AF45)*(AF46+100%))","v":0}]
[null,"Entgeltgruppe ",null,null,null,null,null,null,null,{"$f":"IF(YEAR(N6)<J34,\"\",$P$6)","v":""},null,{"$f":"IF(OR(L36=$V$6,L36=$T$12,L36=$T$13,L36=$T$14,L36=$T$15,L36=$T$16),J39,\"\")","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(P34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=P34,DATE(P34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,null,null,null,null,{"$f":"IF(OR(V36=$V$6,V36=$T$12,V36=$T$13,V36=$T$14,V36=$T$15,V36=$T$16),P39,\"\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(IF(OR(ISBLANK($M$6),ISBLANK($N$6)),\"\",IF(AB34<YEAR($M$6),$M$6,IF(YEAR($N$6)>=AB34,DATE(AB34,1,1),\"\")))=\"\",\"\",$P$6)","v":""},null,{"$f":"IF(OR(AD36=$V$6,AD36=$T$12,AD36=$T$13,AD36=$T$14,AD36=$T$15,AD36=$T$16),AB39,\"\")","v":{"$error":"#VALUE!"}}]
[null,"Stufe1)",null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",\"\",IF(J36=$V$6,$S$12,IF(J36=$T$12,$S$13,IF(J36=$T$13,$S$14,IF(J36=$T$14,$S$15,IF(J36=$T$15,$S$16,IF(AD26=\"\",AB26,AD26)))))))","v":""},null,{"$f":"IF(L36=\"\",\"\",IF(ISBLANK(Q6),\"\",IF(L36=$V$6,$S$12,IF(L36=$T$12,$S$13,IF(L36=$T$13,$S$14,IF(L36=$T$14,$S$15,IF(L36=$T$15,$S$16,\"\")))))))","v":""},null,null,null,{"$f":"IF(P36=\"\",\"\",IF(P36=$V$6,$S$12,IF(P36=$T$12,$S$13,IF(P36=$T$13,$S$14,IF(P36=$T$14,$S$15,IF(P36=$T$15,$S$16,IF(L40=\"\",J40,L40)))))))","v":""},null,null,null,null,null,{"$f":"IF(ISBLANK(Q6),\"\",IF(V36=$V$6,$S$12,IF(V36=$T$12,$S$13,IF(V36=$T$13,$S$14,IF(V36=$T$14,$S$15,IF(V36=$T$15,$S$16,\"\"))))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(AB36=\"\",\"\",IF(AB36=$V$6,$S$12,IF(AB36=$T$12,$S$13,IF(AB36=$T$13,$S$14,IF(AB36=$T$14,$S$15,IF(AB36=$T$15,$S$16,IF(V40=\"\",P40,V40)))))))","v":""},null,{"$f":"IF(AD36=\"\",\"\",IF(ISBLANK(V24),\"\",IF(AD36=$V$6,$S$12,IF(AD36=$T$12,$S$13,IF(AD36=$T$13,$S$14,IF(AD36=$T$14,$S$15,IF(AD36=$T$15,$S$16,\"\")))))))","v":""}]
[null,"Entgelt ",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(J39,GruppeJahr4,0),MATCH(J40,StufeJahr4,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(L39,GruppeJahr4,0),MATCH(L40,StufeJahr4,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0))),0,INDEX(EntgelteJahr4,MATCH(N39,GruppeJahr4,0),MATCH(N40,StufeJahr4,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(P39,GruppeJahr5,0),MATCH(P40,StufeJahr5,0)))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(V39,GruppeJahr5,0),MATCH(V40,StufeJahr5,0)))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0))),0,INDEX(EntgelteJahr5,MATCH(Z39,GruppeJahr5,0),MATCH(Z40,StufeJahr5,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AB39,GruppeJahr6,0),MATCH(AB40,StufeJahr6,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AD39,GruppeJahr6,0),MATCH(AD40,StufeJahr6,0)))","v":0},null,{"$f":"IF(ISERROR(INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0))),0,INDEX(EntgelteJahr6,MATCH(AF39,GruppeJahr6,0),MATCH(AF40,StufeJahr6,0)))","v":0}]
[null,"Jahressonderzahlung (JSZ)2)",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(J39,JszGrJahr4,0),MATCH(J40,JszStJahr4,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(L39,JszGrJahr4,0),MATCH(L40,JszStJahr4,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))),0,(INDEX(JszJahr4,MATCH(N39,JszGrJahr4,0),MATCH(N40,JszStJahr4,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(P39,JszGrJahr5,0),MATCH(P40,JszStJahr5,0))))","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(V39,JszGrJahr5,0),MATCH(V40,JszStJahr5,0))))","v":0},null,null,null,{"$f":"IF(ISERROR(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))),0,(INDEX(JszJahr5,MATCH(Z39,JszGrJahr5,0),MATCH(Z40,JszStJahr5,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AB39,JszGrJahr6,0),MATCH(AB40,JszStJahr6,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AD39,JszGrJahr6,0),MATCH(AD40,JszStJahr6,0))))","v":0},null,{"$f":"IF(ISERROR(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))),0,(INDEX(JszJahr6,MATCH(AF39,JszGrJahr6,0),MATCH(AF40,JszStJahr6,0))))","v":0}]
[null,"Anspruch im Kalenderjahr vorhanden?",null,null,null,null,null,null,null,{"$f":"IF(SUM(D88:F88)>0,\"ja\",\"nein\")","v":"nein"},null,null,null,null,null,{"$f":"IF(SUM(S88:U88)>0,\"ja\",\"nein\")","v":"nein"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AI88:AK88)>0,\"ja\",\"nein\")","v":"nein"}]
[null,"regelmäßige Arbeitszeit Std./Woche (=100%)",null,null,null,null,null,null,null,{"$f":"StundenJahr4","v":39},null,{"$f":"StundenJahr4","v":39},null,{"$f":"StundenJahr4","v":39},null,{"$f":"StundenJahr5","v":39},null,null,null,null,null,{"$f":"StundenJahr5","v":39},null,null,null,{"$f":"StundenJahr5","v":39},null,{"$f":"StundenJahr6","v":39},null,{"$f":"StundenJahr6","v":39},null,{"$f":"StundenJahr6","v":39}]
[null,"Anteil in % ( Std./ Woche)",null,null,null,null,null,null,null,{"$f":"IF(YEAR($N$6)<$J$34,\"\",$O$6)","v":""},null,{"$f":"IF(L41>0,$O$6,0)","v":0},null,null,null,{"$f":"IF(YEAR($N$6)<$P$34,\"\",$O$6)","v":""},null,null,null,null,null,{"$f":"IF(V41>0,$O$6,0)","v":0},null,null,null,null,null,{"$f":"IF(YEAR($N$6)<$AB$34,\"\",$O$6)","v":""},null,{"$f":"IF(AD41>0,$O$6,0)","v":0}]
[null,"ggf. Kalkulation Tariferhöhung3)",null,null,null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr4,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF($X$5=TRUE,ZuschlagJahr5,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}},null,{"$f":"IF($X$5=TRUE,ZuschlagJahr6,0)","v":{"$error":"#N/A"}}]
[]
[null,"1) Stufendauer: Stufe 1 = 1 Jahr, Stufe 2 = 2 Jahre, Stufe 3 = 3 Jahre, Stufe 4 = 4 Jahre, Stufe 5 = 5 Jahre, Stufe 6 = für Immer"]
[null,"2) JSZ erfolgt nur, wenn die Person am 1. Dezember beschäftigt; E 1 bis E 8 = 95%; E 9 bis E 11 = 80%; E 12 und E 13 = 50%; E 14 und E 15 (Ü) = 35%; E 13 Ü, Stufe 4, 5 und 6 = 35% (Die JSZ wurde für die Jahre 2019 bis 2022 auf dem Niveu von 2018 eingefroren)"]
[null,"3) Der derzeitige Tarifvertrag gilt bis zum 31.10.2025! Ab dem 01.11.2025 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung gerechnet. Vom 01.11.2025 bis 31.12.2026 mit 5 % auf den aktuellen Tarif. Vom 01.01.2027 bis 31.12.2027 mit 4 % p. a. Ab dem Jahr 2028 mit 3 % p. a. "]
[null,"4) Die Stufenauftstiege erfolgen immer zum 01.XX. (gelten immer für ganzen Monat), auch wenn z. B. der Stufenaufstieg  nach Einstellungsdatum  erst  zum 15.XX. erfolgen müsste! "]
[null,"Monate Gesamt",null,null,null,null,{"$f":"G55+V55+AL55+G75+V75+AL75","v":{"$error":"#NUM!"}}]
[]
[]
[null,"Monate",null,null,null,null,{"$f":"J23+L23+N23","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"P23+V23+Z23","v":0},null,null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"AB23+AD23+AF23","v":0}]
[null,{"$f":"J20","v":1900},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B56+1","v":1901},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P56+1","v":1902},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),0)","v":"1900-01-31"},{"$f":"IF($J$22=\"\",0,IF(AND(DAY($J$22)>1,MONTH(C57)=MONTH($J$22)),$K$23,IF(AND(C57>=$J$22,C57<=$K$22),30,IF((MONTH(C57)=MONTH($K$22)),DAY($K$22),0))))","v":{"$error":"#VALUE!"}},{"$f":"IF($L$22=\"\",0,IF(C57<$L$22,0,IF(AND(MONTH($L$22)=MONTH($M$22),MONTH(C57)=MONTH($M$22)),$M$23,IF(AND(MONTH($L$22)<>MONTH($M$22),MONTH(C57)=MONTH($L$22)),$M$23,IF(AND(D57>0,DAY($J$22)>1,MONTH($J$22)=MONTH($K$22)),30-D57-DAY($J$22)+1,IF(AND(D57>0,DAY($J$22)>1),30-D57,(IF(D57>0,30-D57,IF(AND(C57>=$L$22,C57<=$M$22),30,IF((MONTH(C57)=MONTH($M$22)),DAY($M$22),0))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF($N$22=\"\",0,IF(C57<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C57)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C57)=MONTH($N$22)),$O$23,IF(AND(E57>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E57>0,30-D57-E57,IF(AND(C57>=$N$22,C57<=$O$22),30,IF((MONTH(C57)=MONTH($O$22)),DAY($O$22),0)))))))))","v":0},{"$f":"IF($B$56=2025,((D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))*100/105.5,(D57*$J$24/30)+(E57*$L$24/30)+(F57*$N$24/30))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(SUM(D57:F57)=30,F57>0),$N$24*$N$28,IF(AND(SUM(D57:F57)=30,E57>0),$L$24*$L$28,IF(AND(SUM(D57:F57)=30,D57>0),$J$24*$J$28,\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($B$56=2024,$X$9=TRUE,G57>0),(120+1800)*$O$6,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(G57=0,0,IF(AND($J$29=\"ja\",$X$6=TRUE),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),IF(AND($X$6=TRUE,$J$29=\"nein\"),(AVERAGE($H$57:$H$68)/12)*COUNTIFS($G$57:$G$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$29=\"ja\"),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),0)))/COUNTIFS($G$57:$G$68,\">0\"))","v":{"$error":"#VALUE!"}},{"$f":"IF((G57)>=Bmg2Jahr1,AGHBTR_Jahr1,IF((G57)>=Bmg1Jahr1,(RvBeitrJahr1*(G57+J57))+(AvBeitrJahr1*(G57+J57))+(U2UmlJahr1*(G57+J57))+HBetrKVJahr1+HBetrPVJahr1,AGBTR_Jahr1*(G57+J57)))","v":{"$error":"#VALUE!"}},{"$f":"IF($X$8=TRUE,VZunbDM1*(G57+J57+K57+I57-U2UmlJahr1*(G57+J57)),VzDmJahr1*(G57+J57+I57))","v":{"$error":"#N/A"}},{"$f":"IF(G57>0,(LukJahr1*$W$6),0)","v":{"$error":"#VALUE!"}},{"$f":"SUM(G57,J57,K57,L57,M57+I57)","v":{"$error":"#VALUE!"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),0)","v":"1901-01-31"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R57)=MONTH($P$22)),$Q$23,IF(AND(R57>=$P$22,R57<=$Q$22),30,IF((MONTH(R57)=MONTH($Q$22)),DAY($Q$22),0))))","v":0},{"$f":"IF($V$22=\"\",0,IF(R57<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R57)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R57)=MONTH($V$22)),$W$23,IF(AND(S57>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S57-DAY($P$22)+1,IF(AND(S57>0,DAY($P$22)>1),30-S57,(IF(S57>0,30-S57,IF(AND(R57>=$V$22,R57<=$W$22),30,IF((MONTH(R57)=MONTH($W$22)),DAY($W$22),0))))))))))","v":0},{"$f":"IF($Z$22=\"\",0,IF(R57<$Z$22,0,IF(AND(MONTH($Z$22)=MONTH($AA$22),MONTH(R57)=MONTH($AA$22)),$AA$23,IF(AND(MONTH($Z$22)<>MONTH($AA$22),MONTH(R57)=MONTH($Z$22)),$AA$23,IF(AND(T57>0,MONTH($Z$22)=MONTH($W$22)),30-DAY($W$22),(IF(T57>0,30-S57-T57,IF(AND(R57>=$Z$22,R57<=$AA$22),30,IF((MONTH(R57)=MONTH($AA$22)),DAY($AA$22),0)))))))))","v":0},{"$f":"IF(P56=2025,((S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))*100/105.5,(S57*$P$24/30)+(T57*$V$24/30)+(U57*$Z$24/30))","v":0},null,{"$f":"IF(AND(SUM(S57:U57)=30,U57>0),$Z$24*$Z$28,IF(AND(SUM(S57:U57)=30,T57>0),$V$24*$V$28,IF(AND(SUM(S57:U57)=30,S57>0),$P$24*$P$28,\"\")))","v":""},0,{"$f":"IF(V57=0,0,IF(AND($P$29=\"ja\",$X$6=TRUE),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),IF(AND($X$6=TRUE,$P$29=\"nein\"),(AVERAGE($X$57:$X$68)/12)*COUNTIFS($V$57:$W$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),0)))/COUNTIFS($V$57:$W$68,\">0\"))","v":0},{"$f":"IF((V57)>=Bmg2Jahr2,AGHBTR_Jahr2,IF((V57)>=Bmg1Jahr2,(RvBeitrJahr2*(V57+Z57))+(AvBeitrJahr2*(V57+Z57))+(U2UmlJahr2*(V57+Z57))+HBetrKVJahr2+HBetrPVJahr2,AGBTR_Jahr2*(V57+Z57)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM2*(V57+Z57+AA57+Y57-U2UmlJahr2*(V57+Z57)),VzDmJahr2*(V57+Z57+Y57))","v":{"$error":"#N/A"}},{"$f":"IF(V57>0,(LukJahr2*$W$6),0)","v":0},{"$f":"SUM(V57,Z57,AA57,AB57,AC57+Y57)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),0)","v":"1902-01-31"},{"$f":"IF($AB$22=\"\",0,IF(AND(DAY($AB$22)>1,MONTH(AH57)=MONTH($AB$22)),$AC$23,IF(AND(AH57>=$AB$22,AH57<=$AC$22),30,IF((MONTH(AH57)=MONTH($AC$22)),DAY($AC$22),0))))","v":0},{"$f":"IF($AD$22=\"\",0,IF(AH57<$AD$22,0,IF(AND(MONTH($AD$22)=MONTH($AE$22),MONTH(AH57)=MONTH($AE$22)),$AE$23,IF(AND(MONTH($AD$22)<>MONTH($AE$22),MONTH(AH57)=MONTH($AD$22)),$AE$23,IF(AND(AI57>0,DAY($AB$22)>1,MONTH($AB$22)=MONTH($AC$22)),30-AI57-DAY($AB$22)+1,IF(AND(AI57>0,DAY($AB$22)>1),30-AI57,(IF(AI57>0,30-AI57,IF(AND(AH57>=$AD$22,AH57<=$AE$22),30,IF((MONTH(AH57)=MONTH($AE$22)),DAY($AE$22),0))))))))))","v":0},{"$f":"IF($AF$22=\"\",0,IF(AH57<$AF$22,0,IF(AND(MONTH($AF$22)=MONTH($AG$22),MONTH(AH57)=MONTH($AG$22)),$AG$23,IF(AND(MONTH($AF$22)<>MONTH($AG$22),MONTH(AH57)=MONTH($AF$22)),$AG$23,IF(AND(AJ57>0,MONTH($AF$22)=MONTH($AE$22)),30-DAY($AE$22),(IF(AJ57>0,30-AI57-AJ57,IF(AND(AH57>=$AF$22,AH57<=$AG$22),30,IF((MONTH(AH57)=MONTH($AG$22)),DAY($AG$22),0)))))))))","v":0},{"$f":"(AI57*$AB$24/30)+(AJ57*$AD$24/30)+(AK57*$AF$24/30)","v":0},null,{"$f":"IF(AND(SUM(AI57:AK57)=30,AK57>0),$AF$24*$AF$28,IF(AND(SUM(AI57:AK57)=30,AJ57>0),$AD$24*$AD$28,IF(AND(SUM(AI57:AK57)=30,AI57>0),$AB$24*$AB$28,\"\")))","v":""},0,{"$f":"IF(AL57=0,0,IF(AND($AB$29=\"ja\",$X$6=TRUE),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND($X$6=TRUE,$AB$29=\"nein\"),(AVERAGE($AN$57:$AN$68)/12)*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$29=\"ja\"),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),0)))/COUNTIFS($AL$57:$AM$68,\">0\"))","v":0},{"$f":"IF((AL57)>=Bmg2Jahr3,AGHBTR_Jahr3,IF((AL57)>=Bmg1Jahr3,(RvBeitrJahr3*(AL57+AP57))+(AvBeitrJahr3*(AL57+AP57))+(U2UmlJahr3*(AL57+AP57))+HBetrKVJahr3+HBetrPVJahr3,AGBTR_Jahr3*(AL57+AP57)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM3*(AL57+AP57+AQ57+AO57-U2UmlJahr3*(AL57+AP57)),VzDmJahr3*(AL57+AP57+AO57))","v":{"$error":"#N/A"}},{"$f":"IF(AL57>0,(LukJahr3*$W$6),0)","v":0},{"$f":"SUM(AL57,AP57,AQ57,AR57,AS57+AO57)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),1)","v":"1900-02-28"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($N$22=\"\",0,IF(C58<$N$22,0,IF(AND(MONTH($N$22)=MONTH($O$22),MONTH(C58)=MONTH($O$22)),$O$23,IF(AND(MONTH($N$22)<>MONTH($O$22),MONTH(C58)=MONTH($N$22)),$O$23,IF(AND(E58>0,MONTH($N$22)=MONTH($M$22)),30-DAY($M$22),(IF(E58>0,30-D58-E58,IF(AND(C58>=$N$22,C58<=$O$22),30,IF((MONTH(C58)=MONTH($O$22)),DAY($O$22),0)))))))))","v":0},{"$f":"(D58*$J$24/30)+(E58*$L$24/30)+(F58*$N$24/30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AND($B$56=2024,$X$9=TRUE,G58>0),120*$O$6,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(G58=0,0,IF(AND($J$29=\"ja\",$X$6=TRUE),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),IF(AND($X$6=TRUE,$J$29=\"nein\"),(AVERAGE($H$57:$H$68)/12)*COUNTIFS($G$57:$G$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$29=\"ja\"),(AVERAGE($H$63:$H$68))/12*COUNTIFS($G$57:$G$68,\">0\"),0)))/COUNTIFS($G$57:$G$68,\">0\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"SUM(G58,J58,K58,L58,M58+I58)","v":{"$error":"#VALUE!"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),1)","v":"1901-02-28"},{"$f":"IF($P$22=\"\",0,IF(AND(DAY($P$22)>1,MONTH(R58)=MONTH($P$22)),$Q$23,IF(AND(R58>=$P$22,R58<=$Q$22),30,IF((MONTH(R58)=MONTH($Q$22)),DAY($Q$22),0))))","v":0},{"$f":"IF($V$22=\"\",0,IF(R58<$V$22,0,IF(AND(MONTH($V$22)=MONTH($W$22),MONTH(R58)=MONTH($W$22)),$W$23,IF(AND(MONTH($V$22)<>MONTH($W$22),MONTH(R58)=MONTH($V$22)),$W$23,IF(AND(S58>0,DAY($P$22)>1,MONTH($P$22)=MONTH($Q$22)),30-S58-DAY($P$22)+1,IF(AND(S58>0,DAY($P$22)>1),30-S58,(IF(S58>0,30-S58,IF(AND(R58>=$V$22,R58<=$W$22),30,IF((MONTH(R58)=MONTH($W$22)),DAY($W$22),0))))))))))","v":0},0,{"$f":"(S58*$P$24/30)+(T58*$V$24/30)+(U58*$Z$24/30)","v":0},null,"",0,{"$f":"IF(V58=0,0,IF(AND($P$29=\"ja\",$X$6=TRUE),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),IF(AND($X$6=TRUE,$P$29=\"nein\"),(AVERAGE($X$57:$X$68)/12)*COUNTIFS($V$57:$W$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$63:$X$68))/12*COUNTIFS($V$57:$W$68,\">0\"),0)))/COUNTIFS($V$57:$W$68,\">0\"))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(V58,Z58,AA58,AB58,AC58+Y58)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),1)","v":"1902-02-28"},0,0,0,0,null,"",0,{"$f":"IF(AL58=0,0,IF(AND($AB$29=\"ja\",$X$6=TRUE),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND($X$6=TRUE,$AB$29=\"nein\"),(AVERAGE($AN$57:$AN$68)/12)*COUNTIFS($AL$57:$AM$68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$29=\"ja\"),(AVERAGE($AN$63:$AN$68))/12*COUNTIFS($AL$57:$AM$68,\">0\"),0)))/COUNTIFS($AL$57:$AM$68,\">0\"))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(AL58,AP58,AQ58,AR58,AS58+AO58)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),2)","v":"1900-03-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND($B$56=2024,$X$9=TRUE,G59>0),120*$O$6,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),2)","v":"1901-03-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),2)","v":"1902-03-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),3)","v":"1900-04-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),3)","v":"1901-04-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),3)","v":"1902-04-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),4)","v":"1900-05-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),4)","v":"1901-05-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),4)","v":"1902-05-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),5)","v":"1900-06-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),5)","v":"1901-06-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),5)","v":"1902-06-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),6)","v":"1900-07-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),6)","v":"1901-07-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),6)","v":"1902-07-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),7)","v":"1900-08-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),7)","v":"1901-08-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),7)","v":"1902-08-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),8)","v":"1900-09-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),8)","v":"1901-09-30"},0,0,0,0,null,{"$f":"IF(AND(SUM(S65:U65)=30,U65>0),$Z$24*$Z$28,IF(AND(SUM(S65:U65)=30,T65>0),$V$24*$V$28,IF(AND(SUM(S65:U65)=30,S65>0),$P$24*$P$28,\"\")))","v":""},0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),8)","v":"1902-09-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),9)","v":"1900-10-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),9)","v":"1901-10-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),9)","v":"1902-10-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),10)","v":"1900-11-30"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF($B$56=2024,((D67*$J$24/30)+(E67*$L$24/30)+(F67*$N$24/30))+(D67*200*$J$31/30)+(E67*200*$L$31/30)+(F67*200*$N$31/30),IF(AND($B$56=2025,$X$5=TRUE),((D67*$J$24/30)+(E67*$L$24/30)+(F67*$N$24/30))*'Nebenkosten (NK)'!$E$70,(D67*$J$24/30)+(E67*$L$24/30)+(F67*$N$24/30)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),10)","v":"1901-11-30"},0,0,0,{"$f":"IF(AND($P$56=2025,$X$5=TRUE)=TRUE,((S67*$P$24/30)+(T67*$V$24/30)+(U67*$Z$24/30))*'Nebenkosten (NK)'!$E$70,(S67*$P$24/30)+(T67*$V$24/30)+(U67*$Z$24/30))","v":0},null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),10)","v":"1902-11-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$56),11)","v":"1900-12-31"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF($B$56=2024,((D68*$J$24/30)+(E68*$L$24/30)+(F68*$N$24/30))+(D68*200*$J$31/30)+(E68*200*$L$31/30)+(F68*200*$N$31/30),IF(AND($B$56=2025,$X$5=TRUE),((D68*$J$24/30)+(E68*$L$24/30)+(F68*$N$24/30))*'Nebenkosten (NK)'!$E$70,(D68*$J$24/30)+(E68*$L$24/30)+(F68*$N$24/30)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$56),11)","v":"1901-12-31"},0,0,0,{"$f":"IF(AND($P$56=2025,$X$5=TRUE)=TRUE,((S68*$P$24/30)+(T68*$V$24/30)+(U68*$Z$24/30))*'Nebenkosten (NK)'!$E$70,(S68*$P$24/30)+(T68*$V$24/30)+(U68*$Z$24/30))","v":0},null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$56),11)","v":"1902-12-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Summe Jahr",null,null,null,null,{"$f":"SUM(G57:G68)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I57:I68)","v":{"$error":"#VALUE!"}},{"$f":"SUM(J57:J68)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"JSZ Gesamt","Summe Jahr",null,null,null,null,null,{"$f":"SUM(V57:V68)","v":0},null,null,{"$f":"SUM(Y57:Y68)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},"JSZ Gesamt","Summe Jahr",null,null,null,null,null,{"$f":"SUM(AL57:AL68)","v":0},null,null,{"$f":"SUM(AO57:AO68)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},"JSZ Gesamt"]
[null,null,null,null,null,null,"JSZ mtl.",{"$f":"IF(AND(J29=\"ja\",$X$6=TRUE),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),IF(AND($X$6=TRUE,J29=\"nein\"),(AVERAGE(H57:H68)/12)*COUNTIFS(G57:G68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J29=\"ja\"),(AVERAGE(H63:H68))/12*COUNTIFS(G57:G68,\">0\"),0)))","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR((SUM(J57:J68)/COUNTIFS(J57:J68,\">0\")),0)","v":0},{"$f":"J70*AGBTR_Jahr1","v":{"$error":"#N/A"}},{"$f":"J70*VZunbDM1","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(J70:L70)","v":{"$error":"#N/A"}},{"$f":"N70*COUNTIFS(J57:J68,\">0\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(P29=\"ja\",$X$6=TRUE),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),IF(AND($X$6=TRUE,P29=\"nein\"),(AVERAGE(X57:X68)/12)*COUNTIFS(V57:W68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P29=\"ja\"),(AVERAGE(X63:X68))/12*COUNTIFS(V57:W68,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z57:Z68)/COUNTIFS(Z57:Z68,\">0\")),0)","v":0},{"$f":"Z70*AGBTR_Jahr2","v":{"$error":"#N/A"}},{"$f":"Z70*VZunbDM2","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(Z70:AB70)","v":{"$error":"#N/A"}},{"$f":"AD70*COUNTIFS(Z57:Z68,\">0\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(AB29=\"ja\",$X$6=TRUE),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),IF(AND($X$6=TRUE,AB29=\"nein\"),(AVERAGE(AN57:AN68)/12)*COUNTIFS(AL57:AM68,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB29=\"ja\"),(AVERAGE(AN63:AN68))/12*COUNTIFS(AL57:AM68,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP57:AP68)/COUNTIFS(AP57:AP68,\">0\")),0)","v":0},{"$f":"AP70*AGBTR_Jahr3","v":{"$error":"#N/A"}},{"$f":"AP70*VZunbDM3","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(AP70:AR70)","v":{"$error":"#N/A"}},{"$f":"AT70*COUNTIFS(AP57:AP68,\">0\")","v":{"$error":"#N/A"}}]
[]
[null,"Mittelwert ",null,null,null,null,{"$f":"IFERROR((SUM(G57:G68)/COUNTIFS(G57:G68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(H58:H69)/COUNTIFS(H58:H69,\">0\")),0)","v":0},null,{"$f":"IFERROR((SUM(J57:J68)/COUNTIFS(J57:J68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(K57:K68)/COUNTIFS(K57:K68,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(V57:W68)/COUNTIFS(V57:W68,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X58:X69))/12)*COUNTIFS(V58:W69,\">0\"),((AVERAGE(X64:X69))/12)*COUNTIFS(V58:W69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z57:Z68)/COUNTIFS(Z57:Z68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AA57:AA68)/COUNTIFS(AA57:AA68,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(AL57:AM68)/COUNTIFS(AL57:AM68,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN58:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"),((AVERAGE(AN64:AN69))/12)*COUNTIFS(AL58:AM69,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP57:AP68)/COUNTIFS(AP57:AP68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AQ57:AQ68)/COUNTIFS(AQ57:AQ68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AR57:AR68)/COUNTIFS(AR57:AR68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AS57:AS68)/COUNTIFS(AS57:AS68,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AT57:AT68)/COUNTIFS(AT57:AT68,\">0\")),0)","v":0}]
[]
[]
[null,"Monate",null,null,null,null,{"$f":"J37+L37+N37","v":0},null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"P37+V37+Z37","v":0},null,null,null,null,null,null,null,null,null,"Monate",null,null,null,null,null,{"$f":"AB37+AD37+AF37","v":0}]
[null,{"$f":"AF56+1","v":1903},"Jahr_Monat","Tage1","Tage2","Tage3","Brutto","Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"B76+1","v":1904},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt",null,{"$f":"P76+1","v":1905},null,"Jahr_Monat","Tage1","Tage2","Tage3","Brutto",null,"Jahressonderz.","EZ","JSZ","AGA","VZ","LUK","Gesamt"]
[null,"Jan",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),0)","v":"1903-01-31"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C77)=MONTH($J$36)),$K$37,IF(AND(C77>=$J$36,C77<=$K$36),30,IF((MONTH(C77)=MONTH($K$36)),DAY($K$36),0))))","v":0},{"$f":"IF($L$36=\"\",0,IF(C77<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C77)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C77)=MONTH($L$36)),$M$37,IF(AND(D77>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D77-DAY($J$36)+1,IF(AND(D77>0,DAY($J$36)>1),30-D77,(IF(D77>0,30-D77,IF(AND(C77>=$L$36,C77<=$M$36),30,IF((MONTH(C77)=MONTH($M$36)),DAY($M$36),0))))))))))","v":0},{"$f":"IF($N$36=\"\",0,IF(C77<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C77)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C77)=MONTH($N$36)),$O$37,IF(AND(E77>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E77>0,30-D77-E77,IF(AND(C77>=$N$36,C77<=$O$36),30,IF((MONTH(C77)=MONTH($O$36)),DAY($O$36),0)))))))))","v":0},{"$f":"(D77*$J$38/30)+(E77*$L$38/30)+(F77*$N$38/30)","v":0},{"$f":"IF(AND(SUM(D77:F77)=30,F77>0),$N$38*$N$42,IF(AND(SUM(D77:F77)=30,E77>0),$L$38*$L$42,IF(AND(SUM(D77:F77)=30,D77>0),$J$38*$J$42,\"\")))","v":""},0,{"$f":"IF(G77=0,0,IF(AND($J$43=\"ja\",$X$6=TRUE),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),IF(AND($X$6=TRUE,$J$43=\"nein\"),(AVERAGE($H$77:$H$88)/12)*COUNTIFS($G$77:$G$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$43=\"ja\"),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),0)))/COUNTIFS($G$77:$G$88,\">0\"))","v":0},{"$f":"IF((G77)>=Bmg2Jahr4,AGHBTR_Jahr4,IF((G77)>=Bmg1Jahr4,(RvBeitrJahr4*(G77+J77))+(AvBeitrJahr4*(G77+J77))+(U2UmlJahr4*(G77+J77))+HBetrKVJahr4+HBetrPVJahr4,AGBTR_Jahr4*(G77+J77)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM4*(G77+J77+K77+I77-U2UmlJahr4*(G77+J77)),VzDmJahr4*(G77+J77+I77))","v":{"$error":"#N/A"}},{"$f":"IF(G77>0,(LukJahr4*$W$6),0)","v":0},{"$f":"SUM(G77,J77,K77,L77,M77+I77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),0)","v":"1904-01-31"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R77)=MONTH($P$36)),$Q$37,IF(AND(R77>=$P$36,R77<=$Q$36),30,IF((MONTH(R77)=MONTH($Q$36)),DAY($Q$36),0))))","v":0},{"$f":"IF($V$36=\"\",0,IF(R77<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R77)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R77)=MONTH($V$36)),$W$37,IF(AND(S77>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S77-DAY($P$36)+1,IF(AND(S77>0,DAY($P$36)>1),30-S77,(IF(S77>0,30-S77,IF(AND(R77>=$V$36,R77<=$W$36),30,IF((MONTH(R77)=MONTH($W$36)),DAY($W$36),0))))))))))","v":0},{"$f":"IF($Z$36=\"\",0,IF(R77<$Z$36,0,IF(AND(MONTH($Z$36)=MONTH($AA$36),MONTH(R77)=MONTH($AA$36)),$AA$37,IF(AND(MONTH($Z$36)<>MONTH($AA$36),MONTH(R77)=MONTH($Z$36)),$AA$37,IF(AND(T77>0,MONTH($Z$36)=MONTH($W$36)),30-DAY($W$36),(IF(T77>0,30-S77-T77,IF(AND(R77>=$Z$36,R77<=$AA$36),30,IF((MONTH(R77)=MONTH($AA$36)),DAY($AA$36),0)))))))))","v":0},{"$f":"(S77*$P$38/30)+(T77*$V$38/30)+(U77*$Z$38/30)","v":0},null,{"$f":"IF(AND(SUM(S77:U77)=30,U77>0),$Z$38*$Z$42,IF(AND(SUM(S77:U77)=30,T77>0),$V$38*$V$42,IF(AND(SUM(S77:U77)=30,S77>0),$P$38*$P$42,\"\")))","v":""},0,{"$f":"IF(V77=0,0,IF(AND($P$43=\"ja\",$X$6=TRUE),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),IF(AND($X$6=TRUE,$P$43=\"nein\"),(AVERAGE($X$77:$X$88)/12)*COUNTIFS($V$77:$W$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),0)))/COUNTIFS($V$77:$W$88,\">0\"))","v":0},{"$f":"IF((V77)>=Bmg2Jahr5,AGHBTR_Jahr5,IF((V77)>=Bmg1Jahr5,(RvBeitrJahr5*(V77+Z77))+(AvBeitrJahr5*(V77+Z77))+(U2UmlJahr5*(V77+Z77))+HBetrKVJahr5+HBetrPVJahr5,AGBTR_Jahr5*(V77+Z77)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM5*(V77+Z77+AA77+Y77-U2UmlJahr5*(V77+Z77)),VzDmJahr5*(V77+Z77+Y77))","v":{"$error":"#N/A"}},{"$f":"IF(V77>0,(LukJahr5*$W$6),0)","v":0},{"$f":"SUM(V77,Z77,AA77,AB77,AC77+Y77)","v":{"$error":"#N/A"}},null,"Jan",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),0)","v":"1905-01-31"},{"$f":"IF($AB$36=\"\",0,IF(AND(DAY($AB$36)>1,MONTH(AH77)=MONTH($AB$36)),$AC$37,IF(AND(AH77>=$AB$36,AH77<=$AC$36),30,IF((MONTH(AH77)=MONTH($AC$36)),DAY($AC$36),0))))","v":0},{"$f":"IF($AD$36=\"\",0,IF(AH77<$AD$36,0,IF(AND(MONTH($AD$36)=MONTH($AE$36),MONTH(AH77)=MONTH($AE$36)),$AE$37,IF(AND(MONTH($AD$36)<>MONTH($AE$36),MONTH(AH77)=MONTH($AD$36)),$AE$37,IF(AND(AI77>0,DAY($AB$36)>1,MONTH($AB$36)=MONTH($AC$36)),30-AI77-DAY($AB$36)+1,IF(AND(AI77>0,DAY($AB$36)>1),30-AI77,(IF(AI77>0,30-AI77,IF(AND(AH77>=$AD$36,AH77<=$AE$36),30,IF((MONTH(AH77)=MONTH($AE$36)),DAY($AE$36),0))))))))))","v":0},{"$f":"IF($AF$36=\"\",0,IF(AH77<$AF$36,0,IF(AND(MONTH($AF$36)=MONTH($AG$36),MONTH(AH77)=MONTH($AG$36)),$AG$37,IF(AND(MONTH($AF$36)<>MONTH($AG$36),MONTH(AH77)=MONTH($AF$36)),$AG$37,IF(AND(AJ77>0,MONTH($AF$36)=MONTH($AE$36)),30-DAY($AE$36),(IF(AJ77>0,30-AI77-AJ77,IF(AND(AH77>=$AF$36,AH77<=$AG$36),30,IF((MONTH(AH77)=MONTH($AG$36)),DAY($AG$36),0)))))))))","v":0},{"$f":"(AI77*$AB$38/30)+(AJ77*$AD$38/30)+(AK77*$AF$38/30)","v":0},null,{"$f":"IF(AND(SUM(AI77:AK77)=30,AK77>0),$AF$38*$AF$42,IF(AND(SUM(AI77:AK77)=30,AJ77>0),$AD$38*$AD$42,IF(AND(SUM(AI77:AK77)=30,AI77>0),$AB$38*$AB$42,\"\")))","v":""},0,{"$f":"IF(AL77=0,0,IF(AND($AB$43=\"ja\",$X$6=TRUE),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND($X$6=TRUE,$AB$43=\"nein\"),(AVERAGE($AN$77:$AN$88)/12)*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$43=\"ja\"),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),0)))/COUNTIFS($AL$77:$AM$88,\">0\"))","v":0},{"$f":"IF((AL77)>=Bmg2Jahr6,AGHBTR_Jahr6,IF((AL77)>=Bmg1Jahr6,(RvBeitrJahr6*(AL77+AP77))+(AvBeitrJahr6*(AL77+AP77))+(U2UmlJahr6*(AL77+AP77))+HBetrKVJahr6+HBetrPVJahr6,AGBTR_Jahr6*(AL77+AP77)))","v":{"$error":"#N/A"}},{"$f":"IF($X$8=TRUE,VZunbDM6*(AL77+AP77+AQ77+AO77-U2UmlJahr6*(AL77+AP77)),VzDmJahr6*(AL77+AP77+AO77))","v":{"$error":"#N/A"}},{"$f":"IF(AL77>0,(LukJahr6*$W$6),0)","v":0},{"$f":"SUM(AL77,AP77,AQ77,AR77,AS77+AO77)","v":{"$error":"#N/A"}}]
[null,"Feb",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),1)","v":"1903-02-28"},{"$f":"IF($J$36=\"\",0,IF(AND(DAY($J$36)>1,MONTH(C78)=MONTH($J$36)),$K$37,IF(AND(C78>=$J$36,C78<=$K$36),30,IF((MONTH(C78)=MONTH($K$36)),DAY($K$36),0))))","v":0},{"$f":"IF($L$36=\"\",0,IF(C78<$L$36,0,IF(AND(MONTH($L$36)=MONTH($M$36),MONTH(C78)=MONTH($M$36)),$M$37,IF(AND(MONTH($L$36)<>MONTH($M$36),MONTH(C78)=MONTH($L$36)),$M$37,IF(AND(D78>0,DAY($J$36)>1,MONTH($J$36)=MONTH($K$36)),30-D78-DAY($J$36)+1,IF(AND(D78>0,DAY($J$36)>1),30-D78,(IF(D78>0,30-D78,IF(AND(C78>=$L$36,C78<=$M$36),30,IF((MONTH(C78)=MONTH($M$36)),DAY($M$36),0))))))))))","v":0},{"$f":"IF($N$36=\"\",0,IF(C78<$N$36,0,IF(AND(MONTH($N$36)=MONTH($O$36),MONTH(C78)=MONTH($O$36)),$O$37,IF(AND(MONTH($N$36)<>MONTH($O$36),MONTH(C78)=MONTH($N$36)),$O$37,IF(AND(E78>0,MONTH($N$36)=MONTH($M$36)),30-DAY($M$36),(IF(E78>0,30-D78-E78,IF(AND(C78>=$N$36,C78<=$O$36),30,IF((MONTH(C78)=MONTH($O$36)),DAY($O$36),0)))))))))","v":0},{"$f":"(D78*$J$38/30)+(E78*$L$38/30)+(F78*$N$38/30)","v":0},"",0,{"$f":"IF(G78=0,0,IF(AND($J$43=\"ja\",$X$6=TRUE),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),IF(AND($X$6=TRUE,$J$43=\"nein\"),(AVERAGE($H$77:$H$88)/12)*COUNTIFS($G$77:$G$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$J$43=\"ja\"),(AVERAGE($H$83:$H$88))/12*COUNTIFS($G$77:$G$88,\">0\"),0)))/COUNTIFS($G$77:$G$88,\">0\"))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(G78,J78,K78,L78,M78+I78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),1)","v":"1904-02-29"},{"$f":"IF($P$36=\"\",0,IF(AND(DAY($P$36)>1,MONTH(R78)=MONTH($P$36)),$Q$37,IF(AND(R78>=$P$36,R78<=$Q$36),30,IF((MONTH(R78)=MONTH($Q$36)),DAY($Q$36),0))))","v":0},{"$f":"IF($V$36=\"\",0,IF(R78<$V$36,0,IF(AND(MONTH($V$36)=MONTH($W$36),MONTH(R78)=MONTH($W$36)),$W$37,IF(AND(MONTH($V$36)<>MONTH($W$36),MONTH(R78)=MONTH($V$36)),$W$37,IF(AND(S78>0,DAY($P$36)>1,MONTH($P$36)=MONTH($Q$36)),30-S78-DAY($P$36)+1,IF(AND(S78>0,DAY($P$36)>1),30-S78,(IF(S78>0,30-S78,IF(AND(R78>=$V$36,R78<=$W$36),30,IF((MONTH(R78)=MONTH($W$36)),DAY($W$36),0))))))))))","v":0},0,0,null,"",0,{"$f":"IF(V78=0,0,IF(AND($P$43=\"ja\",$X$6=TRUE),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),IF(AND($X$6=TRUE,$P$43=\"nein\"),(AVERAGE($X$77:$X$88)/12)*COUNTIFS($V$77:$W$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$P$29=\"ja\"),(AVERAGE($X$83:$X$88))/12*COUNTIFS($V$77:$W$88,\">0\"),0)))/COUNTIFS($V$77:$W$88,\">0\"))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(V78,Z78,AA78,AB78,AC78+Y78)","v":{"$error":"#N/A"}},null,"Feb",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),1)","v":"1905-02-28"},0,0,0,0,null,"",0,{"$f":"IF(AL78=0,0,IF(AND($AB$43=\"ja\",$X$6=TRUE),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND($X$6=TRUE,$AB$43=\"nein\"),(AVERAGE($AN$77:$AN$88)/12)*COUNTIFS($AL$77:$AM$88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),$AB$43=\"ja\"),(AVERAGE($AN$83:$AN$88))/12*COUNTIFS($AL$77:$AM$88,\">0\"),0)))/COUNTIFS($AL$77:$AM$88,\">0\"))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(AL78,AP78,AQ78,AR78,AS78+AO78)","v":{"$error":"#N/A"}}]
[null,"Mrz",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),2)","v":"1903-03-31"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),2)","v":"1904-03-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mrz",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),2)","v":"1905-03-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Apr",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),3)","v":"1903-04-30"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),3)","v":"1904-04-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Apr",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),3)","v":"1905-04-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Mai",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),4)","v":"1903-05-31"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),4)","v":"1904-05-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Mai",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),4)","v":"1905-05-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jun",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),5)","v":"1903-06-30"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),5)","v":"1904-06-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jun",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),5)","v":"1905-06-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Jul",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),6)","v":"1903-07-31"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),6)","v":"1904-07-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Jul",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),6)","v":"1905-07-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Aug",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),7)","v":"1903-08-31"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),7)","v":"1904-08-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Aug",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),7)","v":"1905-08-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Sep",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),8)","v":"1903-09-30"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),8)","v":"1904-09-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Sep",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),8)","v":"1905-09-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Okt",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),9)","v":"1903-10-31"},0,0,0,0,{"$f":"IF(AND(SUM(D86:F86)=30,F86>0),$N$38*$N$42,IF(AND(SUM(D86:F86)=30,E86>0),$L$38*$L$42,IF(AND(SUM(D86:F86)=30,D86>0),$J$38*$J$42,\"\")))","v":""},0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),9)","v":"1904-10-31"},0,0,0,0,null,{"$f":"IF(AND(SUM(S86:U86)=30,U86>0),$Z$38*$Z$42,IF(AND(SUM(S86:U86)=30,T86>0),$V$38*$V$42,IF(AND(SUM(S86:U86)=30,S86>0),$P$38*$P$42,\"\")))","v":""},0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Okt",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),9)","v":"1905-10-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Nov",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),10)","v":"1903-11-30"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),10)","v":"1904-11-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Nov",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),10)","v":"1905-11-30"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Dez",{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$B$76),11)","v":"1903-12-31"},0,0,0,0,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$P$76),11)","v":"1904-12-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,"Dez",null,{"$f":"EOMONTH(CONCATENATE(\"01.\",\"01.\",$AF$76),11)","v":"1905-12-31"},0,0,0,0,null,"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[null,"Summe Jahr",null,null,null,null,{"$f":"SUM(G77:G88)","v":0},null,{"$f":"SUM(I77:I88)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},"JSZ Gesamt","Summe Jahr",null,null,null,null,null,{"$f":"SUM(V77:V88)","v":0},null,null,{"$f":"SUM(Y77:Y88)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},"JSZ Gesamt","Summe Jahr",null,null,null,null,null,{"$f":"SUM(AL77:AL88)","v":0},null,null,{"$f":"SUM(AO77:AO88)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},"JSZ Gesamt"]
[null,null,null,null,null,null,"JSZ mtl.",{"$f":"IF(AND(J43=\"ja\",$X$6=TRUE),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),IF(AND($X$6=TRUE,J43=\"nein\"),(AVERAGE(H77:H88)/12)*COUNTIFS(G77:G88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),J43=\"ja\"),(AVERAGE(H83:H88))/12*COUNTIFS(G77:G88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(J77:J88)/COUNTIFS(J77:J88,\">0\")),0)","v":0},{"$f":"J90*AGBTR_Jahr4","v":{"$error":"#N/A"}},{"$f":"J90*VZunbDM4","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(J90:L90)","v":{"$error":"#N/A"}},{"$f":"N90*COUNTIFS(J77:J88,\">0\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(P43=\"ja\",$X$6=TRUE),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),IF(AND($X$6=TRUE,P43=\"nein\"),(AVERAGE(X77:X88)/12)*COUNTIFS(V77:W88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),P43=\"ja\"),(AVERAGE(X83:X88))/12*COUNTIFS(V77:W88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z77:Z88)/COUNTIFS(Z77:Z88,\">0\")),0)","v":0},{"$f":"Z90*AGBTR_Jahr5","v":{"$error":"#N/A"}},{"$f":"Z90*VZunbDM5","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(Z90:AB90)","v":{"$error":"#N/A"}},{"$f":"AD90*COUNTIFS(Z77:Z88,\">0\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,"JSZ mtl.",null,{"$f":"IF(AND(AB43=\"ja\",$X$6=TRUE),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),IF(AND($X$6=TRUE,AB43=\"nein\"),(AVERAGE(AN77:AN88)/12)*COUNTIFS(AL77:AM88,\">0\"),IF(AND(OR($X$6=\"\",$X$6=FALSE),AB43=\"ja\"),(AVERAGE(AN83:AN88))/12*COUNTIFS(AL77:AM88,\">0\"),0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP77:AP88)/COUNTIFS(AP77:AP88,\">0\")),0)","v":0},{"$f":"AP90*AGBTR_Jahr3","v":{"$error":"#N/A"}},{"$f":"AP90*VZunbDM3","v":{"$error":"#N/A"}},"mtl. JSZ ",{"$f":"SUM(AP90:AR90)","v":{"$error":"#N/A"}},{"$f":"SUM(AQ90:AS90)","v":{"$error":"#N/A"}}]
[]
[null,"Mittelwert ",null,null,null,null,{"$f":"IFERROR((SUM(G77:G88)/COUNTIFS(G77:G88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(H78:H89)/COUNTIFS(H78:H89,\">0\")),0)","v":0},null,{"$f":"IFERROR((SUM(J77:J88)/COUNTIFS(J77:J88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(K77:K88)/COUNTIFS(K77:K88,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(V77:W88)/COUNTIFS(V77:W88,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(X78:X89))/12)*COUNTIFS(V78:W89,\">0\"),((AVERAGE(X84:X89))/12)*COUNTIFS(V78:W89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(Z77:Z88)/COUNTIFS(Z77:Z88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AA77:AA88)/COUNTIFS(AA77:AA88,\">0\")),0)","v":0},0,0,0,null,"Mittelwert",null,null,null,null,null,{"$f":"IFERROR((SUM(AL77:AM88)/COUNTIFS(AL77:AM88,\">0\")),0)","v":0},null,{"$f":"IF($AD$8=\"ja\",((AVERAGE(AN78:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"),((AVERAGE(AN84:AN89))/12)*COUNTIFS(AL78:AM89,\">0\"))","v":{"$error":"#DIV/0!"}},null,{"$f":"IFERROR((SUM(AP77:AP88)/COUNTIFS(AP77:AP88,\">0\")),0)","v":0},{"$f":"IFERROR((SUM(AQ77:AQ88)/COUNTIFS(AQ77:AQ88,\">0\")),0)","v":0},0,0,0]
[]
[]
[]
[null,"*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe Gesamtzeitraum",null,null,null,null,null,null,null,null,null,{"$f":"AD89+N89+AD69+N69+AT69+AT89","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Für PDB (Projektdatenblatt) -->z. B. kopieren und Werte einfügen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J20","v":1900},{"$f":"Z104+1","v":1901},{"$f":"AA104+1","v":1902},{"$f":"AB104+1","v":1903},{"$f":"AC104+1","v":1904},{"$f":"AD104+1","v":1905}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N69","v":{"$error":"#VALUE!"}},{"$f":"AD69","v":{"$error":"#N/A"}},{"$f":"AT69","v":{"$error":"#N/A"}},{"$f":"N89","v":{"$error":"#N/A"}},{"$f":"AD89","v":{"$error":"#N/A"}},{"$f":"AT89","v":{"$error":"#N/A"}}]

{"sheet":"HR-EU_Druckversion","index":10,"n_rows":25,"n_cols":11,"rows_kept":25,"cut":false,"hidden":true,"merged":[[10,1,10,2],[11,1,11,2],[12,0,12,5],[24,0,24,4],[3,1,3,2],[4,1,4,2],[5,0,6,0],[7,1,7,2],[8,1,8,2],[9,1,9,2]]}
["Hochrechnung*"]
[]
["Bitte nur die blauen Felder ausfüllen!"]
["Erstellungsdatum:",{"$f":"IF(ISBLANK('HR-EU'!B6)=TRUE,\"\",'HR-EU'!B6)","v":"00:00:00"}]
["Projekt: ",{"$f":"IF(ISBLANK('HR-EU'!I6)=TRUE,\"-\",'HR-EU'!I6)","v":"-"}]
["Beschäftigungszeitraum:","von","bis"]
[null,{"$f":"IF(ISBLANK('HR-EU'!M6)=TRUE,\"-\",'HR-EU'!M6)","v":"00:00:00"},{"$f":"IF(ISBLANK('HR-EU'!N6)=TRUE,\"-\",'HR-EU'!N6)","v":"00:00:00"}]
["Entgeltgruppe: ",{"$f":"'HR-EU'!P6","v":"Bitte auswählen"}]
["Stufe:",{"$f":"IF(ISBLANK('HR-EU'!Q6)=TRUE,\"\",'HR-EU'!Q6)","v":"Bitte auswählen"}]
["Nächster Stufenaufstieg: ",{"$f":"IF(ISBLANK('HR-EU'!V6)=TRUE,\"-\",'HR-EU'!V6)","v":{"$error":"#VALUE!"}}]
["Kalkulatorische Tariferhöhung1)",{"$f":"IF('HR-EU'!$X$5=TRUE,\"Ja\",\"Nein\")","v":"Ja"}]
["Stellenanteil in %:",{"$f":"IF(ISBLANK('HR-EU'!O6)=TRUE,\"-\",'HR-EU'!O6)","v":0}]
["1) Der derzeitige Tarifvertrag gilt bis zum 31.10.2025! Ab dem 01.11.2025 wird, falls angegeben, mit einer jährlichen kalkulatorischen Tariferhöhung gerechnet. Vom 01.11.2025 bis 31.12.2026 mit 5 % auf den aktuellen Tarif. Vom 01.01.2027 bis 31.12.2027 mit 4 % p. a. Ab dem Jahr 2028 mit 3 % p. a. "]
[]
["Jahr","Monate","Arbeitnehmerbrutto","Einmalzahlung","Jahressonderzahlung","Arbeitgeberanteil","Versorgungzuschlag","Landesunfallkasse","Gesamt","Anzahl","Gesamt"]
[{"$f":"'HR-EU'!J20","v":1900},{"$f":"'HR-EU'!G55","v":{"$error":"#NUM!"}},{"$f":"'HR-EU'!$G$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-EU'!I69","v":{"$error":"#VALUE!"}},{"$f":"'HR-EU'!$J$69","v":{"$error":"#VALUE!"}},{"$f":"'HR-EU'!K69","v":{"$error":"#VALUE!"}},{"$f":"'HR-EU'!L69","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!M69","v":{"$error":"#VALUE!"}},{"$f":"SUM(C16:H16)","v":{"$error":"#VALUE!"}},null,{"$f":"I16*J16","v":{"$error":"#VALUE!"}}]
[{"$f":"A16+1","v":1901},{"$f":"'HR-EU'!V55","v":0},{"$f":"'HR-EU'!V69","v":0},{"$f":"'HR-EU'!Y69","v":0},{"$f":"'HR-EU'!Z69","v":0},{"$f":"'HR-EU'!AA69","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AB69","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AC69","v":0},{"$f":"SUM(C17:H17)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[{"$f":"A17+1","v":1902},{"$f":"'HR-EU'!AL55","v":0},{"$f":"'HR-EU'!AL69","v":0},{"$f":"'HR-EU'!AO69","v":0},{"$f":"'HR-EU'!AP69","v":0},{"$f":"'HR-EU'!AQ69","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AR69","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AS69","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$f":"A18+1","v":1903},{"$f":"'HR-EU'!G75","v":0},{"$f":"'HR-EU'!G89","v":0},{"$f":"'HR-EU'!I89","v":0},{"$f":"'HR-EU'!J89","v":0},{"$f":"'HR-EU'!K89","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!L89","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!M89","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$f":"A19+1","v":1904},{"$f":"'HR-EU'!V75","v":0},{"$f":"'HR-EU'!V89","v":0},{"$f":"'HR-EU'!Y89","v":0},{"$f":"'HR-EU'!Z89","v":0},{"$f":"'HR-EU'!AA89","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AB89","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AC89","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[{"$f":"A20+1","v":1905},{"$f":"'HR-EU'!AL75","v":0},{"$f":"'HR-EU'!AL89","v":0},{"$f":"'HR-EU'!AO89","v":0},{"$f":"'HR-EU'!AP89","v":0},{"$f":"'HR-EU'!AQ89","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AR89","v":{"$error":"#N/A"}},{"$f":"'HR-EU'!AS89","v":0},{"$error":"#N/A"},null,{"$error":"#N/A"}]
["Gesamt",null,{"$f":"SUM(C16:C21)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D16:D21)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"SUM(I16:I21)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"}]
[]
[]
["*Alle Angaben ohne Gewähr! Bitte beachten Sie, dass die errechneten Beträge (Plan-Werte) von den tatsächlichen Werten (IST-Werte) abweichen können. ",null,null,null,null,null,null,null,{"$f":"'HR-EU'!$B$3","v":"Stand: 02.01.2024"}]

{"sheet":"Tariftabellen","index":11,"n_rows":47,"n_cols":47,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
["Tarifvertrag für den Öffentlichen Dienst der Länder (Bereich Länder, Tarifgebiet West)",null,null,null,null,null,null,null,"Tarifvertrag für den Öffentlichen Dienst der Länder (Bereich Länder, Tarifgebiet West)",null,null,null,null,null,null,null,"Tarifvertrag für den Öffentlichen Dienst der Länder (Bereich Länder, Tarifgebiet West)",null,null,null,null,null,null,null,"Tarifvertrag für den Öffentlichen Dienst der Länder (Bereich Länder, Tarifgebiet West)",null,null,null,null,null,null,null,"Tarifvertrag für den Öffentlichen Dienst der Länder (Bereich Länder, Tarifgebiet West)",null,null,null,null,null,null,null,"Tarifvertrag für den Öffentlichen Dienst der Länder (Bereich Länder, Tarifgebiet West)"]
[]
[{"$f":"IF('HR-DM (U3,U4,U5AUF)'!J20>1900,'HR-DM (U3,U4,U5AUF)'!J20,IF('HR-LM (U2,U5FOD,U7)'!J20>1900,'HR-LM (U2,U5FOD,U7)'!J20,IF('HR-AZA(P)'!J20>1900,'HR-AZA(P)'!J20,IF('HR-EU'!J20>1900,'HR-EU'!J20,'HR-DM (U3,U4,U5AUF)'!J20))))","v":1900},null,null,null,"http://oeffentlicher-dienst.info/tv-l/",null,null,null,{"$f":"A3+1","v":1901},null,null,null,"http://oeffentlicher-dienst.info/tv-l/",null,null,null,{"$f":"I3+1","v":1902},null,null,null,"http://oeffentlicher-dienst.info/tv-l/",null,null,null,{"$f":"Q3+1","v":1903},null,null,null,"http://oeffentlicher-dienst.info/tv-l/",null,null,null,{"$f":"Y3+1","v":1904},null,null,null,"http://oeffentlicher-dienst.info/tv-l/",null,null,null,{"$f":"AG3+1","v":1905},null,null,null,"http://oeffentlicher-dienst.info/tv-l/"]
[]
["Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6]
["15Ü",{"$f":"IF($A$3<=$A$27,B29,IF($A$3=$I$27,J29,R29))","v":6670.37},{"$f":"IF($A$3<=$A$27,C29,IF($A$3=$I$27,K29,S29))","v":7380.67},{"$f":"IF($A$3<=$A$27,D29,IF($A$3=$I$27,L29,T29))","v":8054.8},{"$f":"IF($A$3<=$A$27,E29,IF($A$3=$I$27,M29,U29))","v":8496.92},{"$f":"IF($A$3<=$A$27,F29,IF($A$3=$I$27,N29,V29))","v":8605.68},{"$f":"IF($A$3<=$A$27,G29,IF($A$3=$I$27,O29,W29))","v":0},null,"15Ü",{"$f":"IF($I$3<=$A$27,B29,IF($I$3=$I$27,J29,R29))","v":6670.37},{"$f":"IF($I$3<=$A$27,C29,IF($I$3=$I$27,K29,S29))","v":7380.67},{"$f":"IF($I$3<=$A$27,D29,IF($I$3=$I$27,L29,T29))","v":8054.8},{"$f":"IF($I$3<=$A$27,E29,IF($I$3=$I$27,M29,U29))","v":8496.92},{"$f":"IF($I$3<=$A$27,F29,IF($I$3=$I$27,N29,V29))","v":8605.68},{"$f":"IF($I$3<=$A$27,G29,IF($I$3=$I$27,O29,W29))","v":0},null,"15Ü",{"$f":"IF($Q$3<=$A$27,B29,IF($Q$3=$I$27,J29,R29))","v":6670.37},{"$f":"IF($Q$3<=$A$27,C29,IF($Q$3=$I$27,K29,S29))","v":7380.67},{"$f":"IF($Q$3<=$A$27,D29,IF($Q$3=$I$27,L29,T29))","v":8054.8},{"$f":"IF($Q$3<=$A$27,E29,IF($Q$3=$I$27,M29,U29))","v":8496.92},{"$f":"IF($Q$3<=$A$27,F29,IF($Q$3=$I$27,N29,V29))","v":8605.68},{"$f":"IF($Q$3<=$A$27,G29,IF($Q$3=$I$27,O29,W29))","v":0},null,"15Ü",{"$f":"IF($Y$3<=$A$27,B29,IF($Y$3=$I$27,J29,R29))","v":6670.37},{"$f":"IF($Y$3<=$A$27,C29,IF($Y$3=$I$27,K29,S29))","v":7380.67},{"$f":"IF($Y$3<=$A$27,D29,IF($Y$3=$I$27,L29,T29))","v":8054.8},{"$f":"IF($Y$3<=$A$27,E29,IF($Y$3=$I$27,M29,U29))","v":8496.92},{"$f":"IF($Y$3<=$A$27,F29,IF($Y$3=$I$27,N29,V29))","v":8605.68},{"$f":"IF($Y$3<=$A$27,G29,IF($Y$3=$I$27,O29,W29))","v":0},null,"15Ü",{"$f":"IF($AG$3<=$A$27,B29,IF($AG$3=$I$27,J29,R29))","v":6670.37},{"$f":"IF($AG$3<=$A$27,C29,IF($AG$3=$I$27,K29,S29))","v":7380.67},{"$f":"IF($AG$3<=$A$27,D29,IF($AG$3=$I$27,L29,T29))","v":8054.8},{"$f":"IF($AG$3<=$A$27,E29,IF($AG$3=$I$27,M29,U29))","v":8496.92},{"$f":"IF($AG$3<=$A$27,F29,IF($AG$3=$I$27,N29,V29))","v":8605.68},{"$f":"IF($AG$3<=$A$27,G29,IF($AG$3=$I$27,O29,W29))","v":0},null,"15Ü",{"$f":"IF($AO$3<=$A$27,B29,IF($AO$3=$I$27,J29,R29))","v":6670.37},{"$f":"IF($AO$3<=$A$27,C29,IF($AO$3=$I$27,K29,S29))","v":7380.67},{"$f":"IF($AO$3<=$A$27,D29,IF($AO$3=$I$27,L29,T29))","v":8054.8},{"$f":"IF($AO$3<=$A$27,E29,IF($AO$3=$I$27,M29,U29))","v":8496.92},{"$f":"IF($AO$3<=$A$27,F29,IF($AO$3=$I$27,N29,V29))","v":8605.68},{"$f":"IF($AO$3<=$A$27,G29,IF($AO$3=$I$27,O29,W29))","v":0}]
[15,5504.26,5902.04,6112.24,6858.84,7424.19,7640.58,null,15,5504.26,5902.04,6112.24,6858.84,7424.19,7640.58,null,15,5504.26,5902.04,6112.24,6858.84,7424.19,7640.58,null,15,5504.26,5902.04,6112.24,6858.84,7424.19,7640.58,null,15,5504.26,5902.04,6112.24,6858.84,7424.19,7640.58,null,15,5504.26,5902.04,6112.24,6858.84,7424.19,7640.58]
[14,5003.49,5365.66,5662.85,6112.24,6800.81,6998.52,null,14,5003.49,5365.66,5662.85,6112.24,6800.81,6998.52,null,14,5003.49,5365.66,5662.85,6112.24,6800.81,6998.52,null,14,5003.49,5365.66,5662.85,6112.24,6800.81,6998.52,null,14,5003.49,5365.66,5662.85,6112.24,6800.81,6998.52,null,14,5003.49,5365.66,5662.85,6112.24,6800.81,6998.52]
["13Ü",0,4967.01,5220.71,6112.24,6800.81,6998.52,null,"13Ü",0,4967.01,5220.71,6112.24,6800.81,6998.52,null,"13Ü",0,4967.01,5220.71,6112.24,6800.81,6998.52,null,"13Ü",0,4967.01,5220.71,6112.24,6800.81,6998.52,null,"13Ü",0,4967.01,5220.71,6112.24,6800.81,6998.52,null,"13Ü",0,4967.01,5220.71,6112.24,6800.81,6998.52]
[13,4629.74,4967.01,5220.71,5713.58,6394.91,6580.44,null,13,4629.74,4967.01,5220.71,5713.58,6394.91,6580.44,null,13,4629.74,4967.01,5220.71,5713.58,6394.91,6580.44,null,13,4629.74,4967.01,5220.71,5713.58,6394.91,6580.44,null,13,4629.74,4967.01,5220.71,5713.58,6394.91,6580.44,null,13,4629.74,4967.01,5220.71,5713.58,6394.91,6580.44]
[12,4193.4799999999996,4474.13,5068.49,5590.37,6264.45,6446.05,null,12,4193.4799999999996,4474.13,5068.49,5590.37,6264.45,6446.05,null,12,4193.4799999999996,4474.13,5068.49,5590.37,6264.45,6446.05,null,12,4193.4799999999996,4474.13,5068.49,5590.37,6264.45,6446.05,null,12,4193.4799999999996,4474.13,5068.49,5590.37,6264.45,6446.05,null,12,4193.4799999999996,4474.13,5068.49,5590.37,6264.45,6446.05]
[11,4064.54,4323.79,4619.1000000000004,5068.49,5720.84,5886.14,null,11,4064.54,4323.79,4619.1000000000004,5068.49,5720.84,5886.14,null,11,4064.54,4323.79,4619.1000000000004,5068.49,5720.84,5886.14,null,11,4064.54,4323.79,4619.1000000000004,5068.49,5720.84,5886.14,null,11,4064.54,4323.79,4619.1000000000004,5068.49,5720.84,5886.14,null,11,4064.54,4323.79,4619.1000000000004,5068.49,5720.84,5886.14]
[10,3928.42,4182.83,4474.13,4771.29,5336.7,5490.47,null,10,3928.42,4182.83,4474.13,4771.29,5336.7,5490.47,null,10,3928.42,4182.83,4474.13,4771.29,5336.7,5490.47,null,10,3928.42,4182.83,4474.13,4771.29,5336.7,5490.47,null,10,3928.42,4182.83,4474.13,4771.29,5336.7,5490.47,null,10,3928.42,4182.83,4474.13,4771.29,5336.7,5490.47]
["9b",3520.1,3765.38,3925.17,4366.72,4742.32,4878.28,null,"9b",3520.1,3765.38,3925.17,4366.72,4742.32,4878.28,null,"9b",3520.1,3765.38,3925.17,4366.72,4742.32,4878.28,null,"9b",3520.1,3765.38,3925.17,4366.72,4742.32,4878.28,null,"9b",3520.1,3765.38,3925.17,4366.72,4742.32,4878.28,null,"9b",3520.1,3765.38,3925.17,4366.72,4742.32,4878.28]
["9a",3520.1,3765.38,3818.66,3925.17,4366.72,4490.04,null,"9a",3520.1,3765.38,3818.66,3925.17,4366.72,4490.04,null,"9a",3520.1,3765.38,3818.66,3925.17,4366.72,4490.04,null,"9a",3520.1,3765.38,3818.66,3925.17,4366.72,4490.04,null,"9a",3520.1,3765.38,3818.66,3925.17,4366.72,4490.04,null,"9a",3520.1,3765.38,3818.66,3925.17,4366.72,4490.04]
[8,3319.52,3559.02,3692.14,3818.66,3958.47,4045.01,null,8,3319.52,3559.02,3692.14,3818.66,3958.47,4045.01,null,8,3319.52,3559.02,3692.14,3818.66,3958.47,4045.01,null,8,3319.52,3559.02,3692.14,3818.66,3958.47,4045.01,null,8,3319.52,3559.02,3692.14,3818.66,3958.47,4045.01,null,8,3319.52,3559.02,3692.14,3818.66,3958.47,4045.01]
[7,3135.83,3369.72,3545.69,3678.84,3785.37,3878.56,null,7,3135.83,3369.72,3545.69,3678.84,3785.37,3878.56,null,7,3135.83,3369.72,3545.69,3678.84,3785.37,3878.56,null,7,3135.83,3369.72,3545.69,3678.84,3785.37,3878.56,null,7,3135.83,3369.72,3545.69,3678.84,3785.37,3878.56,null,7,3135.83,3369.72,3545.69,3678.84,3785.37,3878.56]
[6,3086.57,3318.08,3447.2,3578.99,3665.52,3758.72,null,6,3086.57,3318.08,3447.2,3578.99,3665.52,3758.72,null,6,3086.57,3318.08,3447.2,3578.99,3665.52,3758.72,null,6,3086.57,3318.08,3447.2,3578.99,3665.52,3758.72,null,6,3086.57,3318.08,3447.2,3578.99,3665.52,3758.72,null,6,3086.57,3318.08,3447.2,3578.99,3665.52,3758.72]
[5,2973.97,3201.87,3330.99,3453.66,3552.34,3618.92,null,5,2973.97,3201.87,3330.99,3453.66,3552.34,3618.92,null,5,2973.97,3201.87,3330.99,3453.66,3552.34,3618.92,null,5,2973.97,3201.87,3330.99,3453.66,3552.34,3618.92,null,5,2973.97,3201.87,3330.99,3453.66,3552.34,3618.92,null,5,2973.97,3201.87,3330.99,3453.66,3552.34,3618.92]
[4,2849.24,3079.22,3240.61,3330.99,3421.39,3479.47,null,4,2849.24,3079.22,3240.61,3330.99,3421.39,3479.47,null,4,2849.24,3079.22,3240.61,3330.99,3421.39,3479.47,null,4,2849.24,3079.22,3240.61,3330.99,3421.39,3479.47,null,4,2849.24,3079.22,3240.61,3330.99,3421.39,3479.47,null,4,2849.24,3079.22,3240.61,3330.99,3421.39,3479.47]
[3,2815.57,3040.47,3105.03,3208.32,3292.25,3363.27,null,3,2815.57,3040.47,3105.03,3208.32,3292.25,3363.27,null,3,2815.57,3040.47,3105.03,3208.32,3292.25,3363.27,null,3,2815.57,3040.47,3105.03,3208.32,3292.25,3363.27,null,3,2815.57,3040.47,3105.03,3208.32,3292.25,3363.27,null,3,2815.57,3040.47,3105.03,3208.32,3292.25,3363.27]
["2Ü",2711.2,2930.72,3014.64,3117.96,3188.97,3285.81,null,"2Ü",2711.2,2930.72,3014.64,3117.96,3188.97,3285.81,null,"2Ü",2711.2,2930.72,3014.64,3117.96,3188.97,3285.81,null,"2Ü",2711.2,2930.72,3014.64,3117.96,3188.97,3285.81,null,"2Ü",2711.2,2930.72,3014.64,3117.96,3188.97,3285.81,null,"2Ü",2711.2,2930.72,3014.64,3117.96,3188.97,3285.81]
[2,2642.84,2853.24,2917.8,2982.36,3130.84,3285.81,null,2,2642.84,2853.24,2917.8,2982.36,3130.84,3285.81,null,2,2642.84,2853.24,2917.8,2982.36,3130.84,3285.81,null,2,2642.84,2853.24,2917.8,2982.36,3130.84,3285.81,null,2,2642.84,2853.24,2917.8,2982.36,3130.84,3285.81,null,2,2642.84,2853.24,2917.8,2982.36,3130.84,3285.81]
[1,0,2434.4899999999998,2465.06,2501.7800000000002,2538.5100000000002,2630.3,null,1,0,2434.4899999999998,2465.06,2501.7800000000002,2538.5100000000002,2630.3,null,1,0,2434.4899999999998,2465.06,2501.7800000000002,2538.5100000000002,2630.3,null,1,0,2434.4899999999998,2465.06,2501.7800000000002,2538.5100000000002,2630.3,null,1,0,2434.4899999999998,2465.06,2501.7800000000002,2538.5100000000002,2630.3,null,1,0,2434.4899999999998,2465.06,2501.7800000000002,2538.5100000000002,2630.3]
[]
[]
[2025,"01.02.2025 - 31.10.2025"]
["Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6]
["15 Ü",6670.37,7380.67,8054.8,8496.92,8605.68,0,null,"15 Ü",6670.37,7380.67,8054.8,8496.92,8605.68,0,null,"15 Ü",6670.37,7380.67,8054.8,8496.92,8605.68,0]
[15,5504.26,5902.04,6112.24,6858.84,7424.19,7640.58,null,15,9999,5902.04,6112.24,6858.84,7424.19,7640.58,null,15,5504.26,5902.04,6112.24,6858.84,7424.19,7640.58]
[14,5003.49,5365.66,5662.85,6112.24,6800.81,6998.52,null,14,5003.49,5365.66,5662.85,6112.24,6800.81,6998.52,null,14,5003.49,5365.66,5662.85,6112.24,6800.81,6998.52]
["13 Ü",0,4967.01,5220.71,6112.24,6800.81,6998.52,null,"13 Ü",0,4967.01,5220.71,6112.24,6800.81,6998.52,null,"13 Ü",0,4967.01,5220.71,6112.24,6800.81,6998.52]
[13,4629.74,4967.01,5220.71,5713.58,6394.91,6580.44,null,13,4629.74,4967.01,5220.71,5713.58,6394.91,6580.44,null,13,4629.74,4967.01,5220.71,5713.58,6394.91,6580.44]
[12,4193.4799999999996,4474.13,5068.49,5590.37,6264.45,6446.05,null,12,4193.4799999999996,4474.13,5068.49,5590.37,6264.45,6446.05,null,12,4193.4799999999996,4474.13,5068.49,5590.37,6264.45,6446.05]
[11,4064.54,4323.79,4619.1000000000004,5068.49,5720.84,5886.14,null,11,4064.54,4323.79,4619.1000000000004,5068.49,5720.84,5886.14,null,11,4064.54,4323.79,4619.1000000000004,5068.49,5720.84,5886.14]
[10,3928.42,4182.83,4474.13,4771.29,5336.7,5490.47,null,10,3928.42,4182.83,4474.13,4771.29,5336.7,5490.47,null,10,3928.42,4182.83,4474.13,4771.29,5336.7,5490.47]
[9,3520.1,3765.38,3925.17,4366.72,4742.32,4878.28,null,9,3520.1,3765.38,3925.17,4366.72,4742.32,4878.28,null,9,3520.1,3765.38,3925.17,4366.72,4742.32,4878.28]
["9 K",3520.1,3765.38,3818.66,3925.17,4366.72,4490.04,null,"9 K",3520.1,3765.38,3818.66,3925.17,4366.72,4490.04,null,"9 K",3520.1,3765.38,3818.66,3925.17,4366.72,4490.04]
[8,3319.52,3559.02,3692.14,3818.66,3958.47,4045.01,null,8,3319.52,3559.02,3692.14,3818.66,3958.47,4045.01,null,8,3319.52,3559.02,3692.14,3818.66,3958.47,4045.01]
[7,3135.83,3369.72,3545.69,3678.84,3785.37,3878.56,null,7,3135.83,3369.72,3545.69,3678.84,3785.37,3878.56,null,7,3135.83,3369.72,3545.69,3678.84,3785.37,3878.56]
[6,3086.57,3318.08,3447.2,3578.99,3665.52,3758.72,null,6,3086.57,3318.08,3447.2,3578.99,3665.52,3758.72,null,6,3086.57,3318.08,3447.2,3578.99,3665.52,3758.72]
[5,2973.97,3201.87,3330.99,3453.66,3552.34,3618.92,null,5,2973.97,3201.87,3330.99,3453.66,3552.34,3618.92,null,5,2973.97,3201.87,3330.99,3453.66,3552.34,3618.92]
[4,2849.24,3079.22,3240.61,3330.99,3421.39,3479.47,null,4,2849.24,3079.22,3240.61,3330.99,3421.39,3479.47,null,4,2849.24,3079.22,3240.61,3330.99,3421.39,3479.47]
[3,2815.57,3040.47,3105.03,3208.32,3292.25,3363.27,null,3,2815.57,3040.47,3105.03,3208.32,3292.25,3363.27,null,3,2815.57,3040.47,3105.03,3208.32,3292.25,3363.27]
["2 Ü",2711.2,2930.72,3014.64,3117.96,3188.97,3285.81,null,"2 Ü",2711.2,2930.72,3014.64,3117.96,3188.97,3285.81,null,"2 Ü",2711.2,2930.72,3014.64,3117.96,3188.97,3285.81]
[2,2642.84,2853.24,2917.8,2982.36,3130.84,3285.81,null,2,2642.84,2853.24,2917.8,2982.36,3130.84,3285.81,null,2,2642.84,2853.24,2917.8,2982.36,3130.84,3285.81]
[1,null,2434.4899999999998,2465.06,2501.7800000000002,2538.5100000000002,2630.3,null,1,null,2434.4899999999998,2465.06,2501.7800000000002,2538.5100000000002,2630.3,null,1,null,2434.4899999999998,2465.06,2501.7800000000002,2538.5100000000002,2630.3]

{"sheet":"Nebenkosten (NK)","index":12,"n_rows":172,"n_cols":47,"rows_kept":172,"cut":false,"hidden":true,"merged":[[60,0,60,3],[41,40,42,40],[41,0,42,0],[41,8,42,8],[41,16,42,16],[41,24,42,24],[41,32,42,32],[60,8,60,11],[60,13,60,14],[60,16,60,17],[60,19,60,20],[60,22,60,23],[60,25,60,26],[60,28,60,31],[60,33,60,35]]}
[null,null,null,null,null,null,{"$f":"IF('HR-DM (U3,U4,U5AUF)'!J20>1900,'HR-DM (U3,U4,U5AUF)'!J20,IF('HR-LM (U2,U5FOD,U7)'!J20>1900,'HR-LM (U2,U5FOD,U7)'!J20,IF('HR-AZA(P)'!J20>1900,'HR-AZA(P)'!J20,IF('HR-EU'!J20>1900,'HR-EU'!J20,'HR-DM (U3,U4,U5AUF)'!J20))))","v":1900},null,null,null,null,null,null,null,{"$f":"G1+1","v":1901},null,null,null,null,null,null,null,{"$f":"O1+1","v":1902},null,null,null,null,null,null,null,{"$f":"W1+1","v":1903},null,null,null,null,null,null,null,{"$f":"AE1+1","v":1904},null,null,null,null,null,null,null,{"$f":"AM1+1","v":1905}]
["Jahressonderzahlung Bereich Länder, Tarifgebiet West",null,null,null,null,null,null,null,"Jahressonderzahlung Bereich Länder, Tarifgebiet West",null,null,null,null,null,null,null,"Jahressonderzahlung Bereich Länder, Tarifgebiet West",null,null,null,null,null,null,null,"Jahressonderzahlung Bereich Länder, Tarifgebiet West",null,null,null,null,null,null,null,"Jahressonderzahlung Bereich Länder, Tarifgebiet West",null,null,null,null,null,null,null,"Jahressonderzahlung Bereich Länder, Tarifgebiet West"]
["Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6,null,"Gruppe / Stufe",1,2,3,4,5,6]
["15Ü",{"$f":"IF($G$1=$AO$152,AP154,IF($G$1=$AO$130,AP132,IF($G$1=$AO$107,AP109,IF($G$1=$AO$84,AP86,AP63))))","v":0.32529999999999998},{"$f":"IF($G$1=$AO$152,AQ154,IF($G$1=$AO$130,AQ132,IF($G$1=$AO$107,AQ109,IF($G$1=$AO$84,AQ86,AQ63))))","v":0.32529999999999998},{"$f":"IF($G$1=$AO$152,AR154,IF($G$1=$AO$130,AR132,IF($G$1=$AO$107,AR109,IF($G$1=$AO$84,AR86,AR63))))","v":0.32529999999999998},{"$f":"IF($G$1=$AO$152,AS154,IF($G$1=$AO$130,AS132,IF($G$1=$AO$107,AS109,IF($G$1=$AO$84,AS86,AS63))))","v":0.32529999999999998},{"$f":"IF($G$1=$AO$152,AT154,IF($G$1=$AO$130,AT132,IF($G$1=$AO$107,AT109,IF($G$1=$AO$84,AT86,AT63))))","v":0.32529999999999998},{"$f":"IF($G$1=$AO$152,AU154,IF($G$1=$AO$130,AU132,IF($G$1=$AO$107,AU109,IF($G$1=$AO$84,AU86,AU63))))","v":0.32529999999999998},null,"15Ü",{"$f":"IF($O$1=$AO$152,AP154,IF($O$1=$AO$130,AP132,IF($O$1=$AO$107,AP109,IF($O$1=$AO$84,AP86,AP63))))","v":0.32529999999999998},{"$f":"IF($O$1=$AO$152,AQ154,IF($O$1=$AO$130,AQ132,IF($O$1=$AO$107,AQ109,IF($O$1=$AO$84,AQ86,AQ63))))","v":0.32529999999999998},{"$f":"IF($O$1=$AO$152,AR154,IF($O$1=$AO$130,AR132,IF($O$1=$AO$107,AR109,IF($O$1=$AO$84,AR86,AR63))))","v":0.32529999999999998},{"$f":"IF($O$1=$AO$152,AS154,IF($O$1=$AO$130,AS132,IF($O$1=$AO$107,AS109,IF($O$1=$AO$84,AS86,AS63))))","v":0.32529999999999998},{"$f":"IF($O$1=$AO$152,AT154,IF($O$1=$AO$130,AT132,IF($O$1=$AO$107,AT109,IF($O$1=$AO$84,AT86,AT63))))","v":0.32529999999999998},{"$f":"IF($O$1=$AO$152,AU154,IF($O$1=$AO$130,AU132,IF($O$1=$AO$107,AU109,IF($O$1=$AO$84,AU86,AU63))))","v":0.32529999999999998},null,"15Ü",{"$f":"IF($W$1=$AO$152,AP154,IF($W$1=$AO$130,AP132,IF($W$1=$AO$107,AP109,IF($W$1=$AO$84,AP86,AP63))))","v":0.32529999999999998},{"$f":"IF($W$1=$AO$152,AQ154,IF($W$1=$AO$130,AQ132,IF($W$1=$AO$107,AQ109,IF($W$1=$AO$84,AQ86,AQ63))))","v":0.32529999999999998},{"$f":"IF($W$1=$AO$152,AR154,IF($W$1=$AO$130,AR132,IF($W$1=$AO$107,AR109,IF($W$1=$AO$84,AR86,AR63))))","v":0.32529999999999998},{"$f":"IF($W$1=$AO$152,AS154,IF($W$1=$AO$130,AS132,IF($W$1=$AO$107,AS109,IF($W$1=$AO$84,AS86,AS63))))","v":0.32529999999999998},{"$f":"IF($W$1=$AO$152,AT154,IF($W$1=$AO$130,AT132,IF($W$1=$AO$107,AT109,IF($W$1=$AO$84,AT86,AT63))))","v":0.32529999999999998},{"$f":"IF($W$1=$AO$152,AU154,IF($W$1=$AO$130,AU132,IF($W$1=$AO$107,AU109,IF($W$1=$AO$84,AU86,AU63))))","v":0.32529999999999998},null,"15Ü",{"$f":"IF($AE$1=$AO$152,AP154,IF($AE$1=$AO$130,AP132,IF($AE$1=$AO$107,AP109,IF($AE$1=$AO$84,AP86,AP63))))","v":0.32529999999999998},{"$f":"IF($AE$1=$AO$152,AQ154,IF($AE$1=$AO$130,AQ132,IF($AE$1=$AO$107,AQ109,IF($AE$1=$AO$84,AQ86,AQ63))))","v":0.32529999999999998},{"$f":"IF($AE$1=$AO$152,AR154,IF($AE$1=$AO$130,AR132,IF($AE$1=$AO$107,AR109,IF($AE$1=$AO$84,AR86,AR63))))","v":0.32529999999999998},{"$f":"IF($AE$1=$AO$152,AS154,IF($AE$1=$AO$130,AS132,IF($AE$1=$AO$107,AS109,IF($AE$1=$AO$84,AS86,AS63))))","v":0.32529999999999998},{"$f":"IF($AE$1=$AO$152,AT154,IF($AE$1=$AO$130,AT132,IF($AE$1=$AO$107,AT109,IF($AE$1=$AO$84,AT86,AT63))))","v":0.32529999999999998},{"$f":"IF($AE$1=$AO$152,AU154,IF($AE$1=$AO$130,AU132,IF($AE$1=$AO$107,AU109,IF($AE$1=$AO$84,AU86,AU63))))","v":0.32529999999999998},null,"15Ü",{"$f":"IF($AM$1=$AO$152,AP154,IF($AM$1=$AO$130,AP132,IF($AM$1=$AO$107,AP109,IF($AM$1=$AO$84,AP86,AP63))))","v":0.32529999999999998},{"$f":"IF($AM$1=$AO$152,AQ154,IF($AM$1=$AO$130,AQ132,IF($AM$1=$AO$107,AQ109,IF($AM$1=$AO$84,AQ86,AQ63))))","v":0.32529999999999998},{"$f":"IF($AM$1=$AO$152,AR154,IF($AM$1=$AO$130,AR132,IF($AM$1=$AO$107,AR109,IF($AM$1=$AO$84,AR86,AR63))))","v":0.32529999999999998},{"$f":"IF($AM$1=$AO$152,AS154,IF($AM$1=$AO$130,AS132,IF($AM$1=$AO$107,AS109,IF($AM$1=$AO$84,AS86,AS63))))","v":0.32529999999999998},{"$f":"IF($AM$1=$AO$152,AT154,IF($AM$1=$AO$130,AT132,IF($AM$1=$AO$107,AT109,IF($AM$1=$AO$84,AT86,AT63))))","v":0.32529999999999998},{"$f":"IF($AM$1=$AO$152,AU154,IF($AM$1=$AO$130,AU132,IF($AM$1=$AO$107,AU109,IF($AM$1=$AO$84,AU86,AU63))))","v":0.32529999999999998},null,"15Ü",{"$f":"IF($AU$1=$AO$152,AP154,IF($AU$1=$AO$130,AP132,IF($AU$1=$AO$107,AP109,IF($AU$1=$AO$84,AP86,AP63))))","v":0.32529999999999998},0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[15,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,15,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,15,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,15,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,15,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,15,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[14,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,14,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,14,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,14,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,14,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,14,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
["13Ü",0,0.4647,0.4647,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,"13Ü",0,0.4647,0.4647,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,"13Ü",0,0.4647,0.4647,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,"13Ü",0,0.4647,0.4647,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,"13Ü",0,0.4647,0.4647,0.32529999999999998,0.32529999999999998,0.32529999999999998,null,"13Ü",0,0.4647,0.4647,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[13,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647,null,13,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647,null,13,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647,null,13,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647,null,13,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647,null,13,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647]
[12,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647,null,12,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647,null,12,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647,null,12,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647,null,12,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647,null,12,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647]
[11,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,11,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,11,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,11,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,11,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,11,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[10,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,10,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,10,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,10,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,10,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,10,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
["9b",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,"9b",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,"9b",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,"9b",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,"9b",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,"9b",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
["9a",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,"9a",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,"9a",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,"9a",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,"9a",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,null,"9a",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[8,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,8,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,8,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,8,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,8,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,8,{"$f":"IF($AU$1=$AO$152,AP164,IF($AU$1=$AO$130,AP142,IF($AU$1=$AO$107,AP119,IF($AU$1=$AO$84,AP96,AP73))))","v":0.88139999999999996},0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[7,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,7,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,7,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,7,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,7,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,7,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[6,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,6,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,6,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,6,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,6,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,6,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[5,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,5,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,5,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,5,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,5,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,null,5,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[4,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,4,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,4,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,4,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,4,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,4,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[3,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,3,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,3,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,3,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,3,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,3,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
["2Ü",0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,"2Ü",0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,"2Ü",0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,"2Ü",0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,"2Ü",0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,"2Ü",0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[2,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,2,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,2,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,2,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,2,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,2,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[1,0,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,1,0,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,1,0,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,1,0,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,1,0,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,null,1,0,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[]
["regelmäßige Arbeitszeit Bereich Länder, Tarifgebiet West",null,null,null,null,null,null,null,"regelmäßige Arbeitszeit Bereich Länder, Tarifgebiet West",null,null,null,null,null,null,null,"regelmäßige Arbeitszeit Bereich Länder, Tarifgebiet West",null,null,null,null,null,null,null,"regelmäßige Arbeitszeit Bereich Länder, Tarifgebiet West",null,null,null,null,null,null,null,"regelmäßige Arbeitszeit Bereich Länder, Tarifgebiet West",null,null,null,null,null,null,null,"regelmäßige Arbeitszeit Bereich Länder, Tarifgebiet West"]
[]
[null,"Stunden",null,null,null,null,null,null,null,"Stunden",null,null,null,null,null,null,null,"Stunden",null,null,null,null,null,null,null,"Stunden",null,null,null,null,null,null,null,"Stunden",null,null,null,null,null,null,null,"Stunden"]
["Wöchentl.",39,null,null,null,null,null,null,"Wöchentl.",{"$f":"$B$27","v":39},null,null,null,null,null,null,"Wöchentl.",{"$f":"$B$27","v":39},null,null,null,null,null,null,"Wöchentl.",{"$f":"$B$27","v":39},null,null,null,null,null,null,"Wöchentl.",{"$f":"$B$27","v":39},null,null,null,null,null,null,"Wöchentl.",{"$f":"$B$27","v":39}]
[]
["Versorgungszuschlag",null,null,null,null,null,null,null,"Versorgungszuschlag",null,null,null,null,null,null,null,"Versorgungszuschlag",null,null,null,null,null,null,null,"Versorgungszuschlag",null,null,null,null,null,null,null,"Versorgungszuschlag",null,null,null,null,null,null,null,"Versorgungszuschlag"]
[]
[null,"Prozent DM","Prozent  LM","Prozent DM unbefristet",null,null,null,null,null,"Prozent DM","Prozent  LM","Prozent DM unbefristet",null,null,null,null,null,"Prozent DM","Prozent  LM","Prozent DM unbefristet",null,null,null,null,null,"Prozent DM","Prozent  LM","Prozent DM unbefristet",null,null,null,null,null,"Prozent DM","Prozent  LM","Prozent DM unbefristet",null,null,null,null,null,"Prozent DM","Prozent  LM","Prozent DM unbefristet"]
["Zuschlag",{"$f":"VLOOKUP(G1,$AC$62:$AF$119,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G1,$AC$62:$AF$119,3,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G1,$AC$62:$AG$119,4,0)","v":{"$error":"#N/A"}},null,null,null,null,"Zuschlag",{"$f":"VLOOKUP(O1,$AC$62:$AF$119,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(O1,$AC$62:$AF$119,3,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(O1,$AC$62:$AG$119,4,0)","v":{"$error":"#N/A"}},null,null,null,null,"Zuschlag",{"$f":"VLOOKUP(W1,$AC$62:$AF$119,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(W1,$AC$62:$AF$119,3,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(W1,$AC$62:$AG$119,4,0)","v":{"$error":"#N/A"}},null,null,null,null,"Zuschlag",{"$f":"VLOOKUP(AE1,$AC$62:$AF$119,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AE1,$AC$62:$AF$119,3,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AE1,$AC$62:$AG$119,4,0)","v":{"$error":"#N/A"}},null,null,null,null,"Zuschlag",{"$f":"VLOOKUP(AM1,$AC$62:$AF$119,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AM1,$AC$62:$AF$119,3,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AM1,$AC$62:$AG$119,4,0)","v":{"$error":"#N/A"}},null,null,null,null,"Zuschlag",{"$f":"VLOOKUP(AU1,$AC$62:$AF$119,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AU1,$AC$62:$AF$119,3,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AU1,$AC$62:$AG$119,4,0)","v":{"$error":"#N/A"}}]
[]
["Beitrag Landesunfallkasse (Unfallversicherung)",null,null,null,null,null,null,null,"Beitrag Landesunfallkasse (Unfallversicherung)",null,null,null,null,null,null,null,"Beitrag Landesunfallkasse (Unfallversicherung)",null,null,null,null,null,null,null,"Beitrag Landesunfallkasse (Unfallversicherung)",null,null,null,null,null,null,null,"Beitrag Landesunfallkasse (Unfallversicherung)",null,null,null,null,null,null,null,"Beitrag Landesunfallkasse (Unfallversicherung)"]
[]
[null,"Betrag",null,null,null,null,null,null,null,"Betrag",null,null,null,null,null,null,null,"Betrag",null,null,null,null,null,null,null,"Betrag",null,null,null,null,null,null,null,"Betrag",null,null,null,null,null,null,null,"Betrag"]
["monatlich",{"$f":"VLOOKUP(G1,$W$62:$X$119,2,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"monatlich",{"$f":"VLOOKUP(O1,$W$62:$X$119,2,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"monatlich",{"$f":"VLOOKUP(W1,$W$62:$X$119,2,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"monatlich",{"$f":"VLOOKUP(AE1,$W$62:$X$119,2,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"monatlich",{"$f":"VLOOKUP(AM1,$W$62:$X$119,2,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"monatlich",{"$f":"VLOOKUP(AU1,$W$62:$X$119,2,0)","v":{"$error":"#N/A"}}]
[]
[]
["SV-Beiträge ","https://www.lohn-info.de/sozialversicherungsbeitraege2025.html",null,null,null,null,null,null,"SV-Beiträge ",{"$f":"$B$40","v":"https://www.lohn-info.de/sozialversicherungsbeitraege2025.html"},null,null,null,null,null,null,"SV-Beiträge ",{"$f":"$B$40","v":"https://www.lohn-info.de/sozialversicherungsbeitraege2025.html"},null,null,null,null,null,null,"SV-Beiträge ",{"$f":"$B$40","v":"https://www.lohn-info.de/sozialversicherungsbeitraege2025.html"},null,null,null,null,null,null,"SV-Beiträge ",{"$f":"$B$40","v":"https://www.lohn-info.de/sozialversicherungsbeitraege2025.html"},null,null,null,null,null,null,"SV-Beiträge ",{"$f":"$B$40","v":"https://www.lohn-info.de/sozialversicherungsbeitraege2025.html"}]
[]
["Sozialversicherung","Beitragssatz","Arbeitnehmer-","Arbeitgeber-","Beitrags-bemessungsgrenze","Arbeitgeber-\n",null,null,"Sozialversicherung","Beitragssatz","Arbeitnehmer-","Arbeitgeber-","Beitrags-bemessungsgrenze","Arbeitgeber-\n",null,null,"Sozialversicherung","Beitragssatz","Arbeitnehmer-","Arbeitgeber-","Beitrags-bemessungsgrenze","Arbeitgeber-\n",null,null,"Sozialversicherung","Beitragssatz","Arbeitnehmer-","Arbeitgeber-","Beitrags-bemessungsgrenze","Arbeitgeber-\n",null,null,"Sozialversicherung","Beitragssatz","Arbeitnehmer-","Arbeitgeber-","Beitrags-bemessungsgrenze","Arbeitgeber-\n",null,null,"Sozialversicherung","Beitragssatz","Arbeitnehmer-","Arbeitgeber-","Beitrags-bemessungsgrenze","Arbeitgeber-\n"]
[null,"Gesamt","Beitrag","Beitrag",null,"Höchstbeitrag",null,null,null,"Gesamt","Beitrag","Beitrag",null,"Höchstbeitrag",null,null,null,"Gesamt","Beitrag","Beitrag",null,"Höchstbeitrag",null,null,null,"Gesamt","Beitrag","Beitrag",null,"Höchstbeitrag",null,null,null,"Gesamt","Beitrag","Beitrag",null,"Höchstbeitrag",null,null,null,"Gesamt","Beitrag","Beitrag",null,"Höchstbeitrag"]
["Krankenversicherung*",{"$f":"VLOOKUP(G1,$I$62:$L$119,4,0)","v":{"$error":"#N/A"}},{"$f":"B44/2","v":{"$error":"#N/A"}},{"$f":"B44/2","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G1,$AH$62:$AJ$119,2,0)","v":{"$error":"#N/A"}},{"$f":"E44*D44","v":{"$error":"#N/A"}},null,null,"Krankenversicherung*",{"$f":"VLOOKUP(O1,$I$62:$L$119,4,0)","v":{"$error":"#N/A"}},{"$f":"J44/2","v":{"$error":"#N/A"}},{"$f":"J44/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(O1,$AH$62:$AJ$119,2,0))","v":{"$error":"#N/A"}},{"$f":"M44*L44","v":{"$error":"#N/A"}},null,null,"Krankenversicherung*",{"$f":"VLOOKUP(W1,$I$62:$L$119,4,0)","v":{"$error":"#N/A"}},{"$f":"R44/2","v":{"$error":"#N/A"}},{"$f":"R44/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(W1,$AH$62:$AJ$119,2,0))","v":{"$error":"#N/A"}},{"$f":"U44*T44","v":{"$error":"#N/A"}},null,null,"Krankenversicherung*",{"$f":"VLOOKUP(AE1,$I$62:$L$119,4,0)","v":{"$error":"#N/A"}},{"$f":"Z44/2","v":{"$error":"#N/A"}},{"$f":"Z44/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(AE1,$AH$62:$AJ$119,2,0))","v":{"$error":"#N/A"}},{"$f":"AC44*AB44","v":{"$error":"#N/A"}},null,null,"Krankenversicherung*",{"$f":"VLOOKUP(AM1,$I$62:$L$119,4,0)","v":{"$error":"#N/A"}},{"$f":"AH44/2","v":{"$error":"#N/A"}},{"$f":"AH44/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(AM1,$AH$62:$AJ$119,2,0))","v":{"$error":"#N/A"}},{"$f":"AK44*AJ44","v":{"$error":"#N/A"}},null,null,"Krankenversicherung*",{"$f":"VLOOKUP(AU1,$I$62:$L$119,4,0)","v":{"$error":"#N/A"}},{"$f":"AP44/2","v":{"$error":"#N/A"}},{"$f":"AP44/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(AU1,$AH$62:$AJ$119,2,0))","v":{"$error":"#N/A"}},{"$f":"AS44*AR44","v":{"$error":"#N/A"}}]
["Pflegeversicherung**",{"$f":"VLOOKUP(G1,$N$62:$O$119,2,0)","v":{"$error":"#N/A"}},{"$f":"B45/2","v":{"$error":"#N/A"}},{"$f":"B45/2","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G1,$AH$62:$AJ$119,2,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Pflegeversicherung**",{"$f":"VLOOKUP(O1,$N$62:$O$119,2,0)","v":{"$error":"#N/A"}},{"$f":"J45/2","v":{"$error":"#N/A"}},{"$f":"J45/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(O1,$AH$62:$AJ$119,2,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Pflegeversicherung**",{"$f":"VLOOKUP(W1,$N$62:$O$119,2,0)","v":{"$error":"#N/A"}},{"$f":"R45/2","v":{"$error":"#N/A"}},{"$f":"R45/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(W1,$AH$62:$AJ$119,2,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Pflegeversicherung**",{"$f":"VLOOKUP(AE1,$N$62:$O$119,2,0)","v":{"$error":"#N/A"}},{"$f":"Z45/2","v":{"$error":"#N/A"}},{"$f":"Z45/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(AE1,$AH$62:$AJ$119,2,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Pflegeversicherung**",{"$f":"VLOOKUP(AM1,$N$62:$O$119,2,0)","v":{"$error":"#N/A"}},{"$f":"AH45/2","v":{"$error":"#N/A"}},{"$f":"AH45/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(AM1,$AH$62:$AJ$119,2,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Pflegeversicherung**",{"$f":"VLOOKUP(AU1,$N$62:$O$119,2,0)","v":{"$error":"#N/A"}},{"$f":"AP45/2","v":{"$error":"#N/A"}},{"$f":"AP45/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$X$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$X$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg1Jahr1,VLOOKUP(AU1,$AH$62:$AJ$119,2,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Rentenversicherung",{"$f":"VLOOKUP(G1,$Q$62:$R$119,2,0)","v":{"$error":"#N/A"}},{"$f":"B46/2","v":{"$error":"#N/A"}},{"$f":"B46/2","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G1,$AH$62:$AJ$119,3,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Rentenversicherung",{"$f":"VLOOKUP(O1,$Q$62:$R$119,2,0)","v":{"$error":"#N/A"}},{"$f":"J46/2","v":{"$error":"#N/A"}},{"$f":"J46/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(O1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Rentenversicherung",{"$f":"VLOOKUP(W1,$Q$62:$R$119,2,0)","v":{"$error":"#N/A"}},{"$f":"R46/2","v":{"$error":"#N/A"}},{"$f":"R46/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(W1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Rentenversicherung",{"$f":"VLOOKUP(AE1,$Q$62:$R$119,2,0)","v":{"$error":"#N/A"}},{"$f":"Z46/2","v":{"$error":"#N/A"}},{"$f":"Z46/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AE1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Rentenversicherung",{"$f":"VLOOKUP(AM1,$Q$62:$R$119,2,0)","v":{"$error":"#N/A"}},{"$f":"AH46/2","v":{"$error":"#N/A"}},{"$f":"AH46/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AM1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Rentenversicherung",{"$f":"VLOOKUP(AU1,$Q$62:$R$119,2,0)","v":{"$error":"#N/A"}},{"$f":"AP46/2","v":{"$error":"#N/A"}},{"$f":"AP46/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AU1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Arbeitslosenversicherung",{"$f":"VLOOKUP(G1,$T$62:$U$119,2,0)","v":{"$error":"#N/A"}},{"$f":"B47/2","v":{"$error":"#N/A"}},{"$f":"B47/2","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G1,$AH$62:$AJ$119,3,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Arbeitslosenversicherung",{"$f":"VLOOKUP(O1,$T$62:$U$119,2,0)","v":{"$error":"#N/A"}},{"$f":"J47/2","v":{"$error":"#N/A"}},{"$f":"J47/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(O1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Arbeitslosenversicherung",{"$f":"VLOOKUP(W1,$T$62:$U$119,2,0)","v":{"$error":"#N/A"}},{"$f":"R47/2","v":{"$error":"#N/A"}},{"$f":"R47/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(W1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Arbeitslosenversicherung",{"$f":"VLOOKUP(AE1,$T$62:$U$119,2,0)","v":{"$error":"#N/A"}},{"$f":"Z47/2","v":{"$error":"#N/A"}},{"$f":"Z47/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AE1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Arbeitslosenversicherung",{"$f":"VLOOKUP(AM1,$T$62:$U$119,2,0)","v":{"$error":"#N/A"}},{"$f":"AH47/2","v":{"$error":"#N/A"}},{"$f":"AH47/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AM1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"Arbeitslosenversicherung",{"$f":"VLOOKUP(AU1,$T$62:$U$119,2,0)","v":{"$error":"#N/A"}},{"$f":"AP47/2","v":{"$error":"#N/A"}},{"$f":"AP47/2","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AU1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Unfallversicherung ",0,0,0,{"$f":"VLOOKUP(G1,$AH$62:$AJ$119,3,0)","v":{"$error":"#N/A"}},{"$f":"E48*D48","v":{"$error":"#N/A"}},null,null,"Unfallversicherung ",0,0,0,{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(O1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$f":"M48*L48","v":{"$error":"#N/A"}},null,null,"Unfallversicherung ",0,0,0,{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(W1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$f":"U48*T48","v":{"$error":"#N/A"}},null,null,"Unfallversicherung ",0,0,0,{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AE1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$f":"AC48*AB48","v":{"$error":"#N/A"}},null,null,"Unfallversicherung ",0,0,0,{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AM1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$f":"AK48*AJ48","v":{"$error":"#N/A"}},null,null,"Unfallversicherung ",0,0,0,{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AU1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$f":"AS48*AR48","v":{"$error":"#N/A"}}]
["U2-Umlage***",{"$f":"VLOOKUP(G1,$Z$62:$AA$119,2,0)","v":{"$error":"#N/A"}},0,{"$f":"B49","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G1,$AH$62:$AJ$119,3,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,"U2-Umlage***",{"$f":"VLOOKUP(O1,$Z$62:$AA$119,2,0)","v":{"$error":"#N/A"}},0,{"$f":"J49","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(O1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$f":"M49*L49","v":{"$error":"#N/A"}},null,null,"U2-Umlage***",{"$f":"VLOOKUP(W1,$Z$62:$AA$119,2,0)","v":{"$error":"#N/A"}},0,{"$f":"R49","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(W1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$f":"U49*T49","v":{"$error":"#N/A"}},null,null,"U2-Umlage***",{"$f":"VLOOKUP(AE1,$Z$62:$AA$119,2,0)","v":{"$error":"#N/A"}},0,{"$f":"Z49","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AE1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$f":"AC49*AB49","v":{"$error":"#N/A"}},null,null,"U2-Umlage***",{"$f":"VLOOKUP(AM1,$Z$62:$AA$119,2,0)","v":{"$error":"#N/A"}},0,{"$f":"AH49","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AM1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$f":"AK49*AJ49","v":{"$error":"#N/A"}},null,null,"U2-Umlage***",{"$f":"VLOOKUP(AU1,$Z$62:$AA$119,2,0)","v":{"$error":"#N/A"}},0,{"$f":"AP49","v":{"$error":"#N/A"}},{"$f":"IF(OR('HR-EU'!$W$5=FALSE,'HR-LM (U2,U5FOD,U7)'!$W$5=FALSE,'HR-DM (U3,U4,U5AUF)'!$X$5=FALSE,'HR-AZA(P)'!$X$5=FALSE)=TRUE,Bmg2Jahr1,VLOOKUP(AU1,$AH$62:$AJ$119,3,0))","v":{"$error":"#N/A"}},{"$f":"AS49*AR49","v":{"$error":"#N/A"}}]
["Summe",{"$f":"SUM(B44:B49)","v":{"$error":"#N/A"}},{"$f":"SUM(C44:C49)","v":{"$error":"#N/A"}},{"$f":"SUM(D44:D49)","v":{"$error":"#N/A"}},null,{"$f":"SUM(F44:F49)","v":{"$error":"#N/A"}},null,null,"Summe",{"$f":"SUM(J44:J49)","v":{"$error":"#N/A"}},{"$f":"SUM(K44:K49)","v":{"$error":"#N/A"}},{"$f":"SUM(L44:L49)","v":{"$error":"#N/A"}},null,{"$f":"SUM(N44:N49)","v":{"$error":"#N/A"}},null,null,"Summe",{"$f":"SUM(R44:R49)","v":{"$error":"#N/A"}},{"$f":"SUM(S44:S49)","v":{"$error":"#N/A"}},{"$f":"SUM(T44:T49)","v":{"$error":"#N/A"}},null,{"$f":"SUM(V44:V49)","v":{"$error":"#N/A"}},null,null,"Summe",{"$f":"SUM(Z44:Z49)","v":{"$error":"#N/A"}},{"$f":"SUM(AA44:AA49)","v":{"$error":"#N/A"}},{"$f":"SUM(AB44:AB49)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AD44:AD49)","v":{"$error":"#N/A"}},null,null,"Summe",{"$f":"SUM(AH44:AH49)","v":{"$error":"#N/A"}},{"$f":"SUM(AI44:AI49)","v":{"$error":"#N/A"}},{"$f":"SUM(AJ44:AJ49)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AL44:AL49)","v":{"$error":"#N/A"}},null,null,"Summe",{"$f":"SUM(AP44:AP49)","v":{"$error":"#N/A"}},{"$f":"SUM(AQ44:AQ49)","v":{"$error":"#N/A"}},{"$f":"SUM(AR44:AR49)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AT44:AT49)","v":{"$error":"#N/A"}}]
[]
["*inkl. Durchschnittl. Zusatzbeitrag \n**Beitragssatz Arbeitnehmer = Beschäftigte mit mindestens 1 Kind oder Kinderlose Beschäftigte bis zur Vollendung des \n23. Lebensjahres ","***Referenzkasse = Techniker Krankenkasse",null,null,null,null,null,null,{"$f":"$A$52","v":"*inkl. Durchschnittl. Zusatzbeitrag \n**Beitragssatz Arbeitnehmer = Beschäftigte mit mindestens 1 Kind oder Kinderlose Beschäftigte bis zur Vollendung des \n23. Lebensjahres "},{"$f":"$B$52","v":"***Referenzkasse = Techniker Krankenkasse"},null,null,null,null,null,null,{"$f":"$A$52","v":"*inkl. Durchschnittl. Zusatzbeitrag \n**Beitragssatz Arbeitnehmer = Beschäftigte mit mindestens 1 Kind oder Kinderlose Beschäftigte bis zur Vollendung des \n23. Lebensjahres "},{"$f":"$B$52","v":"***Referenzkasse = Techniker Krankenkasse"},null,null,null,null,null,null,{"$f":"$A$52","v":"*inkl. Durchschnittl. Zusatzbeitrag \n**Beitragssatz Arbeitnehmer = Beschäftigte mit mindestens 1 Kind oder Kinderlose Beschäftigte bis zur Vollendung des \n23. Lebensjahres "},{"$f":"$B$52","v":"***Referenzkasse = Techniker Krankenkasse"},null,null,null,null,null,null,{"$f":"$A$52","v":"*inkl. Durchschnittl. Zusatzbeitrag \n**Beitragssatz Arbeitnehmer = Beschäftigte mit mindestens 1 Kind oder Kinderlose Beschäftigte bis zur Vollendung des \n23. Lebensjahres "},{"$f":"$B$52","v":"***Referenzkasse = Techniker Krankenkasse"},null,null,null,null,null,null,{"$f":"$A$52","v":"*inkl. Durchschnittl. Zusatzbeitrag \n**Beitragssatz Arbeitnehmer = Beschäftigte mit mindestens 1 Kind oder Kinderlose Beschäftigte bis zur Vollendung des \n23. Lebensjahres "},{"$f":"$B$52","v":"***Referenzkasse = Techniker Krankenkasse"}]
[]
["Kalkulatorische Tariferhöhung",null,null,null,null,null,null,null,"Kalkulatorische Tariferhöhung",null,null,null,null,null,null,null,"Kalkulatorische Tariferhöhung",null,null,null,null,null,null,null,"Kalkulatorische Tariferhöhung",null,null,null,null,null,null,null,"Kalkulatorische Tariferhöhung",null,null,null,null,null,null,null,"Kalkulatorische Tariferhöhung"]
[]
[null,"Prozent",null,null,null,null,null,null,null,"Prozent",null,null,null,null,null,null,null,"Prozent",null,null,null,null,null,null,null,"Prozent",null,null,null,null,null,null,null,"Prozent",null,null,null,null,null,null,null,"Prozent"]
["Zuschlag",{"$f":"VLOOKUP(G1,$A$62:$D$118,4)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Zuschlag",{"$f":"VLOOKUP(O1,$A$62:$D$118,4)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Zuschlag",{"$f":"VLOOKUP(W1,$A$62:$D$118,4)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Zuschlag",{"$f":"VLOOKUP(AE1,$A$62:$D$118,4)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Zuschlag",{"$f":"VLOOKUP(AM1,$A$62:$D$118,4)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Zuschlag",{"$f":"VLOOKUP(AU1,$A$62:$D$118,4)","v":{"$error":"#N/A"}}]
[]
[]
[]
["Kalkulatorische Tariferhöhung",null,null,null,null,null,null,null,"Krankenversicherung ",null,null,null,null,"Pflegeversicherung  ",null,null,"Rentenversicherung",null,null,"Arbeitslosenversicherung ",null,null,"Landesunfallkassenbeitrag",null,null,"U2-Umlage",null,null,"Versorgungszuschlag",null,null,null,null,"Beitragsbemessungsgrenze",null,null,null,null,null,null,"aktuelles Jahr ","Jahressonderzahlung Bereich Länder, Tarifgebiet West"]
["Jahr","kalkulatorische Erhöhung  ","kalkulatorische Erhöhung  ",null,{"$f":"F62/100+1","v":1.03},{"$f":"G62*100","v":3},0.03,null,"Jahr","Satz","Druchschnittlicher Satz","Gesamt",null,"Jahr","Satz",null,"Jahr","Satz",null,"Jahr","Satz",null,"Jahr","Satz",null,"Jahr","Satz",null,"Jahr","DM","LM","DM unbefristet",null,"Jahr","KV und PV","RV und AV",null,null,null,null,"Gruppe / Stufe",1,2,3,4,5,6]
[2018,0,0,0,null,null,null,null,2018,0.14599999999999999,0.01,{"$f":"J63+K63","v":0.156},null,2018,2.5499999999999998E-2,null,2018,0.186,null,2018,0.03,null,2018,15.33,null,2018,4.8999999999999998E-3,null,2018,6.4500000000000002E-2,0.09,0.09,null,2018,4425,6500,null,null,null,null,"15 Ü",0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[{"$f":"A63+1","v":2019},0,0,{"$f":"C64/100","v":0},null,null,null,null,2019,0.14599999999999999,8.9999999999999993E-3,{"$f":"J64+K64","v":0.155},null,2019,3.0499999999999999E-2,null,2019,0.186,null,2019,2.5000000000000001E-2,null,2019,15.75,null,2019,4.7000000000000002E-3,null,2019,6.4500000000000002E-2,7.0000000000000007E-2,0.09,null,2019,4537.5,6700,null,null,null,null,15,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[{"$f":"A64+1","v":2020},0,0,{"$f":"C65/100","v":0},null,null,null,null,2020,0.14599999999999999,1.0999999999999999E-2,{"$f":"J65+K65","v":0.157},null,2020,3.0499999999999999E-2,null,2020,0.186,null,2020,2.4E-2,null,2020,15.25,null,2020,{"$f":"AA64","v":4.7000000000000002E-3},null,2020,6.4500000000000002E-2,7.0000000000000007E-2,0.09,null,2020,4687.5,6900,null,null,null,null,14,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[{"$f":"A65+1","v":2021},0,0,0,null,null,null,null,2021,0.14599999999999999,1.2999999999999999E-2,{"$f":"J66+K66","v":0.159},null,2021,3.0499999999999999E-2,null,2021,0.186,null,2021,2.4E-2,null,2021,15,null,2021,5.4999999999999997E-3,null,2021,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2021,4837.5,7100,null,null,null,null,"13 Ü",0,0.4647,0.4647,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[2022,{"$f":"B66*$E$62","v":0},0,0,null,null,null,null,2022,0.14599999999999999,{"$f":"K66","v":1.2999999999999999E-2},0.159,null,2022,3.0499999999999999E-2,null,2022,0.186,null,2022,2.4E-2,null,2022,15.42,null,2022,6.4999999999999997E-3,null,2022,6.4500000000000002E-2,{"$f":"AE66","v":7.4999999999999997E-2},0.09,null,2022,4837.5,7050,null,null,null,null,13,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647]
[2023,0,0,0,null,null,null,null,2023,0.14599999999999999,1.6E-2,0.16200000000000001,null,2023,3.4000000000000002E-2,null,2023,0.186,null,2023,2.5999999999999999E-2,null,2023,{"$f":"183/12","v":15.25},null,2023,5.7999999999999996E-3,null,2023,6.4500000000000002E-2,0.08,0.09,null,2023,4987.5,7300,null,null,null,null,12,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647]
[2024,0,0,0,null,null,null,null,2024,{"$f":"J68","v":0.14599999999999999},1.7000000000000001E-2,0.16300000000000001,null,2024,{"$f":"O68","v":3.4000000000000002E-2},null,2024,{"$f":"R68","v":0.186},null,2024,{"$f":"U68","v":2.5999999999999999E-2},null,2024,18,null,2024,4.4000000000000003E-3,null,2024,6.4500000000000002E-2,{"$f":"AE68","v":0.08},0.09,null,2024,5175,7550,null,null,null,null,11,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[2025,{"$f":"B69*$E$69","v":0},0,0,1.05,"5 % abweichender Satz von der generellen Erhöhung ab 01.11.2025",null,null,2025,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2025,3.5999999999999997E-2,null,2025,0.186,null,2025,2.5999999999999999E-2,null,2025,18.25,null,2025,{"$f":"AA69","v":4.4000000000000003E-3},null,2025,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2025,5512.5,8050,null,null,null,null,10,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[2026,1.05,{"$f":"(B71*100)-100","v":5},0.05,1.05,"keine erneute Erhöhung für 2026, da ab Nov 25 bereits mit 5 % erhöht wird. ",null,null,2026,0.14599999999999999,{"$f":"K70","v":2.5000000000000001E-2},0.17100000000000001,null,2026,3.5999999999999997E-2,null,2026,0.186,null,2026,2.5999999999999999E-2,null,2026,{"$f":"X70","v":18.25},null,2026,4.4000000000000003E-3,null,2026,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2026,{"$f":"$AI$70+($AI$70*D71)","v":5788.13},{"$f":"$AJ$70+($AJ$70*D71)","v":8452.5},null,null,null,null,"9 K",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[2027,{"$f":"B71*1.04","v":1.0920000000000001},9.1999999999999993,9.1999999999999998E-2,1.04,"4 % abweichender Satz von der generellen Erhöhung ab 01.01.2027",null,null,2027,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2027,3.5999999999999997E-2,null,2027,0.186,null,2027,2.5999999999999999E-2,null,2027,18.25,null,2027,4.4000000000000003E-3,null,2027,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2027,{"$f":"$AI$70+($AI$70*D72)","v":6019.65},{"$f":"$AJ$70+($AJ$70*D72)","v":8790.6},null,null,null,null,9,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[2028,{"$f":"B72*$E$62","v":1.12476},12.476000000000001,0.12476,null,"3 % ab dem Jahr 2028 generelle Erhöhung ",null,null,2028,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2028,3.5999999999999997E-2,null,2028,0.186,null,2028,2.5999999999999999E-2,null,2028,18.25,null,2028,4.4000000000000003E-3,null,2028,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2028,{"$f":"$AI$70+($AI$70*D73)","v":6200.24},9054.32,null,null,null,null,8,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[2029,1.1585000000000001,15.85,0.1585,null,null,null,null,2029,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2029,3.5999999999999997E-2,null,2029,0.186,null,2029,2.5999999999999999E-2,null,2029,18.25,null,2029,4.4000000000000003E-3,null,2029,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2029,6386.23,9325.93,null,null,null,null,7,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[2030,1.19326,19.326000000000001,0.19325999999999999,null,null,null,null,2030,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2030,3.5999999999999997E-2,null,2030,0.186,null,2030,2.5999999999999999E-2,null,2030,18.25,null,2030,4.4000000000000003E-3,null,2030,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2030,6577.85,9605.74,null,null,null,null,6,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[2031,1.22906,22.905999999999999,0.22906000000000001,null,null,null,null,2031,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2031,3.5999999999999997E-2,null,2031,0.186,null,2031,2.5999999999999999E-2,null,2031,18.25,null,2031,4.4000000000000003E-3,null,2031,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2031,6775.19,9893.93,null,null,null,null,5,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[2032,1.26593,26.593,0.26593,null,null,null,null,2032,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2032,3.5999999999999997E-2,null,2032,0.186,null,2032,2.5999999999999999E-2,null,2032,18.25,null,2032,4.4000000000000003E-3,null,2032,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2032,6978.44,10190.74,null,null,null,null,4,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[2033,1.3039099999999999,30.390999999999998,0.30391000000000001,null,null,null,null,2033,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2033,3.5999999999999997E-2,null,2033,0.186,null,2033,2.5999999999999999E-2,null,2033,18.25,null,2033,4.4000000000000003E-3,null,2033,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2033,7187.8,10496.48,null,null,null,null,3,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[2034,1.3430299999999999,34.302999999999997,0.34303,null,null,null,null,2034,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2034,3.5999999999999997E-2,null,2034,0.186,null,2034,2.5999999999999999E-2,null,2034,18.25,null,2034,4.4000000000000003E-3,null,2034,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2034,7403.45,10811.39,null,null,null,null,"2 Ü",0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[2035,1.3833200000000001,38.332000000000001,0.38331999999999999,null,null,null,null,2035,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2035,3.5999999999999997E-2,null,2035,0.186,null,2035,2.5999999999999999E-2,null,2035,18.25,null,2035,4.4000000000000003E-3,null,2035,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2035,7625.55,11135.73,null,null,null,null,2,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[{"$f":"A80+1","v":2036},1.42482,{"$f":"(B81*100)-100","v":42.481999999999999},0.42481999999999998,null,null,null,null,2036,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2036,3.5999999999999997E-2,null,2036,0.186,null,2036,2.5999999999999999E-2,null,2036,18.25,null,2036,4.4000000000000003E-3,null,2036,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2036,7854.32,11469.8,null,null,null,null,1,0,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[2037,1.46756,46.756,0.46755999999999998,null,null,null,null,2037,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2037,3.5999999999999997E-2,null,2037,0.186,null,2037,2.5999999999999999E-2,null,2037,18.25,null,2037,4.4000000000000003E-3,null,2037,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2037,8089.92,11813.86]
[2038,1.51159,51.158999999999999,0.51158999999999999,null,null,null,null,2038,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2038,3.5999999999999997E-2,null,2038,0.186,null,2038,2.5999999999999999E-2,null,2038,18.25,null,2038,4.4000000000000003E-3,null,2038,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2038,8332.64,12168.3]
[2039,1.55694,55.694000000000003,0.55693999999999999,null,null,null,null,2039,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2039,3.5999999999999997E-2,null,2039,0.186,null,2039,2.5999999999999999E-2,null,2039,18.25,null,2039,4.4000000000000003E-3,null,2039,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2039,8582.6299999999992,12533.37,null,null,null,null,2025,"Jahressonderzahlung Bereich Länder, Tarifgebiet West"]
[2040,1.60365,60.365000000000002,0.60365000000000002,null,null,null,null,2040,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2040,3.5999999999999997E-2,null,2040,0.186,null,2040,2.5999999999999999E-2,null,2040,18.25,null,2040,4.4000000000000003E-3,null,2040,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2040,8840.1200000000008,12909.38,null,null,null,null,"Gruppe / Stufe",1,2,3,4,5,6]
[2041,1.6517599999999999,65.176000000000002,0.65176000000000001,null,null,null,null,2041,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2041,3.5999999999999997E-2,null,2041,0.186,null,2041,2.5999999999999999E-2,null,2041,18.25,null,2041,4.4000000000000003E-3,null,2041,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2041,9105.33,13296.67,null,null,null,null,"15 Ü",0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[2042,1.7013100000000001,70.131,0.70130999999999999,null,null,null,null,2042,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2042,3.5999999999999997E-2,null,2042,0.186,null,2042,2.5999999999999999E-2,null,2042,18.25,null,2042,4.4000000000000003E-3,null,2042,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2042,9378.4699999999993,13695.55,null,null,null,null,15,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[2043,1.7523500000000001,75.234999999999999,0.75234999999999996,null,null,null,null,2043,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2043,3.5999999999999997E-2,null,2043,0.186,null,2043,2.5999999999999999E-2,null,2043,18.25,null,2043,4.4000000000000003E-3,null,2043,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2043,9659.83,14106.42,null,null,null,null,14,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[2044,1.8049200000000001,80.492000000000004,0.80491999999999997,null,null,null,null,2044,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2044,3.5999999999999997E-2,null,2044,0.186,null,2044,2.5999999999999999E-2,null,2044,18.25,null,2044,4.4000000000000003E-3,null,2044,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2044,9949.6200000000008,14529.61,null,null,null,null,"13 Ü",0,0.4647,0.4647,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[2045,1.85907,85.906999999999996,0.85907,null,null,null,null,2045,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2045,3.5999999999999997E-2,null,2045,0.186,null,2045,2.5999999999999999E-2,null,2045,18.25,null,2045,4.4000000000000003E-3,null,2045,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2045,10248.120000000001,14965.51,null,null,null,null,13,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647]
[2046,1.9148400000000001,91.483999999999995,0.91483999999999999,null,null,null,null,2046,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2046,3.5999999999999997E-2,null,2046,0.186,null,2046,2.5999999999999999E-2,null,2046,18.25,null,2046,4.4000000000000003E-3,null,2046,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2046,10555.56,15414.46,null,null,null,null,12,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647]
[2047,1.9722900000000001,97.228999999999999,0.97228999999999999,null,null,null,null,2047,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2047,3.5999999999999997E-2,null,2047,0.186,null,2047,2.5999999999999999E-2,null,2047,18.25,null,2047,4.4000000000000003E-3,null,2047,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2047,10872.25,15876.93,null,null,null,null,11,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[2048,2.03146,103.146,1.03146,null,null,null,null,2048,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2048,3.5999999999999997E-2,null,2048,0.186,null,2048,2.5999999999999999E-2,null,2048,18.25,null,2048,4.4000000000000003E-3,null,2048,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2048,11198.42,16353.25,null,null,null,null,10,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[2049,2.0924,109.24,1.0924,null,null,null,null,2049,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2049,3.5999999999999997E-2,null,2049,0.186,null,2049,2.5999999999999999E-2,null,2049,18.25,null,2049,4.4000000000000003E-3,null,2049,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2049,11534.36,16843.82,null,null,null,null,"9 K",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[2050,2.15517,115.517,1.15517,null,null,null,null,2050,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2050,3.5999999999999997E-2,null,2050,0.186,null,2050,2.5999999999999999E-2,null,2050,18.25,null,2050,4.4000000000000003E-3,null,2050,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2050,11880.37,17349.12,null,null,null,null,9,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[2051,2.21983,121.983,1.21983,null,null,null,null,2051,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2051,3.5999999999999997E-2,null,2051,0.186,null,2051,2.5999999999999999E-2,null,2051,18.25,null,2051,4.4000000000000003E-3,null,2051,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2051,12236.81,17869.63,null,null,null,null,8,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[2052,2.2864200000000001,128.642,1.2864199999999999,null,null,null,null,2052,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2052,3.5999999999999997E-2,null,2052,0.186,null,2052,2.5999999999999999E-2,null,2052,18.25,null,2052,4.4000000000000003E-3,null,2052,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2052,12603.89,18405.68,null,null,null,null,7,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[2053,2.35501,135.501,1.35501,null,null,null,null,2053,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2053,3.5999999999999997E-2,null,2053,0.186,null,2053,2.5999999999999999E-2,null,2053,18.25,null,2053,4.4000000000000003E-3,null,2053,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2053,12981.99,18957.830000000002,null,null,null,null,6,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[2054,2.4256600000000001,142.566,1.4256599999999999,null,null,null,null,2054,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2054,3.5999999999999997E-2,null,2054,0.186,null,2054,2.5999999999999999E-2,null,2054,18.25,null,2054,4.4000000000000003E-3,null,2054,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2054,13371.45,19526.560000000001,null,null,null,null,5,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[2055,2.4984299999999999,149.84299999999999,1.4984299999999999,null,null,null,null,2055,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2055,3.5999999999999997E-2,null,2055,0.186,null,2055,2.5999999999999999E-2,null,2055,18.25,null,2055,4.4000000000000003E-3,null,2055,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2055,13772.6,20112.36,null,null,null,null,4,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[2056,2.5733799999999998,157.33799999999999,1.57338,null,null,null,null,2056,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2056,3.5999999999999997E-2,null,2056,0.186,null,2056,2.5999999999999999E-2,null,2056,18.25,null,2056,4.4000000000000003E-3,null,2056,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2056,14185.76,20715.71,null,null,null,null,3,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[2057,2.6505800000000002,165.05799999999999,1.6505799999999999,null,null,null,null,2057,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2057,3.5999999999999997E-2,null,2057,0.186,null,2057,2.5999999999999999E-2,null,2057,18.25,null,2057,4.4000000000000003E-3,null,2057,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2057,14611.32,21337.17,null,null,null,null,"2 Ü",0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[2058,2.7301000000000002,173.01,1.7301,null,null,null,null,2058,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2058,3.5999999999999997E-2,null,2058,0.186,null,2058,2.5999999999999999E-2,null,2058,18.25,null,2058,4.4000000000000003E-3,null,2058,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2058,15049.68,21977.31,null,null,null,null,2,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[2059,2.8119999999999998,181.2,1.8120000000000001,null,null,null,null,2059,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2059,3.5999999999999997E-2,null,2059,0.186,null,2059,2.5999999999999999E-2,null,2059,18.25,null,2059,4.4000000000000003E-3,null,2059,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2059,15501.15,22636.6,null,null,null,null,1,0,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[2060,2.89636,189.636,1.89636,null,null,null,null,2060,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2060,3.5999999999999997E-2,null,2060,0.186,null,2060,2.5999999999999999E-2,null,2060,18.25,null,2060,4.4000000000000003E-3,null,2060,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2060,15966.18,23315.7]
[2061,2.98325,198.32499999999999,1.98325,null,null,null,null,2061,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2061,3.5999999999999997E-2,null,2061,0.186,null,2061,2.5999999999999999E-2,null,2061,18.25,null,2061,4.4000000000000003E-3,null,2061,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2061,16445.169999999998,24015.16]
[2062,3.0727500000000001,207.27500000000001,2.0727500000000001,null,null,null,null,2062,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2062,3.5999999999999997E-2,null,2062,0.186,null,2062,2.5999999999999999E-2,null,2062,18.25,null,2062,4.4000000000000003E-3,null,2062,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2062,16938.53,24735.64,null,null,null,null,2026,"Jahressonderzahlung Bereich Länder, Tarifgebiet West"]
[2063,3.16493,216.49299999999999,2.16493,null,null,null,null,2063,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2063,3.5999999999999997E-2,null,2063,0.186,null,2063,2.5999999999999999E-2,null,2063,18.25,null,2063,4.4000000000000003E-3,null,2063,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2063,17446.68,25477.69,null,null,null,null,"Gruppe / Stufe",1,2,3,4,5,6]
[2064,3.2598799999999999,225.988,2.2598799999999999,null,null,null,null,2064,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2064,3.5999999999999997E-2,null,2064,0.186,null,2064,2.5999999999999999E-2,null,2064,18.25,null,2064,4.4000000000000003E-3,null,2064,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2064,17970.09,26242.03,null,null,null,null,"15 Ü",0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[2065,3.3576800000000002,235.768,2.3576800000000002,null,null,null,null,2065,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2065,3.5999999999999997E-2,null,2065,0.186,null,2065,2.5999999999999999E-2,null,2065,18.25,null,2065,4.4000000000000003E-3,null,2065,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2065,18509.21,27029.32,null,null,null,null,15,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[2066,3.4584100000000002,245.84100000000001,2.4584100000000002,null,null,null,null,2066,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2066,3.5999999999999997E-2,null,2066,0.186,null,2066,2.5999999999999999E-2,null,2066,18.25,null,2066,4.4000000000000003E-3,null,2066,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2066,19064.490000000002,27840.2,null,null,null,null,14,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[2067,3.56216,256.21600000000001,2.56216,null,null,null,null,2067,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2067,3.5999999999999997E-2,null,2067,0.186,null,2067,2.5999999999999999E-2,null,2067,18.25,null,2067,4.4000000000000003E-3,null,2067,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2067,19636.41,28675.39,null,null,null,null,"13 Ü",0,0.4647,0.4647,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[2068,3.6690200000000002,266.90199999999999,2.6690200000000002,null,null,null,null,2068,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2068,3.5999999999999997E-2,null,2068,0.186,null,2068,2.5999999999999999E-2,null,2068,18.25,null,2068,4.4000000000000003E-3,null,2068,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2068,20225.47,29535.61,null,null,null,null,13,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647]
[2069,3.7790900000000001,277.90899999999999,2.7790900000000001,null,null,null,null,2069,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2069,3.5999999999999997E-2,null,2069,0.186,null,2069,2.5999999999999999E-2,null,2069,18.25,null,2069,4.4000000000000003E-3,null,2069,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2069,20832.23,30421.67,null,null,null,null,12,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647]
[2070,3.8924599999999998,289.24599999999998,2.8924599999999998,null,null,null,null,2070,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2070,3.5999999999999997E-2,null,2070,0.186,null,2070,2.5999999999999999E-2,null,2070,18.25,null,2070,4.4000000000000003E-3,null,2070,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2070,21457.19,31334.3,null,null,null,null,11,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[2071,4.0092299999999996,300.923,3.0092300000000001,null,null,null,null,2071,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2071,3.5999999999999997E-2,null,2071,0.186,null,2071,2.5999999999999999E-2,null,2071,18.25,null,2071,4.4000000000000003E-3,null,2071,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2071,22100.880000000001,32274.3,null,null,null,null,10,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[2072,4.1295099999999998,312.95100000000002,3.1295099999999998,null,null,null,null,2072,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2072,3.5999999999999997E-2,null,2072,0.186,null,2072,2.5999999999999999E-2,null,2072,18.25,null,2072,4.4000000000000003E-3,null,2072,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2072,22763.919999999998,33242.559999999998,null,null,null,null,"9 K",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[2073,4.2534000000000001,325.33999999999997,3.2534000000000001,null,null,null,null,2073,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2073,3.5999999999999997E-2,null,2073,0.186,null,2073,2.5999999999999999E-2,null,2073,18.25,null,2073,4.4000000000000003E-3,null,2073,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2073,23446.87,34239.870000000003,null,null,null,null,9,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[2074,4.3810000000000002,{"$f":"(B119*100)-100","v":338.1},{"$f":"C119/100","v":3.3809999999999998},null,null,null,null,2074,0.14599999999999999,2.5000000000000001E-2,0.17100000000000001,null,2074,3.5999999999999997E-2,null,2074,0.186,null,2074,2.5999999999999999E-2,null,2074,18.25,null,2074,4.4000000000000003E-3,null,2074,6.4500000000000002E-2,7.4999999999999997E-2,0.09,null,2074,24150.26,35267.050000000003,null,null,null,null,8,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 Ü",0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,"Jahressonderzahlung Bereich Länder, Tarifgebiet West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gruppe / Stufe",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15 Ü",0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Ü",0,0.4647,0.4647,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9 K",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 Ü",0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,"Jahressonderzahlung Bereich Länder, Tarifgebiet West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gruppe / Stufe",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15 Ü",0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Ü",0,0.4647,0.4647,0.32529999999999998,0.32529999999999998,0.32529999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0.4647,0.4647,0.4647,0.4647,0.4647,0.4647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9 K",0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005,0.74350000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996,0.88139999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 Ü",0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997,0.87429999999999997]

{"sheet":"Std. Satz_SHK, WHK u. TUT","index":13,"n_rows":78,"n_cols":18,"rows_kept":78,"cut":false,"hidden":true,"merged":[[4,9,4,10],[4,11,4,12],[4,5,4,6],[4,7,4,8]]}
[]
["Vergütung Studentische Hilfskräfte, Wissenschaftliche Hilfskräfte  und Tutoren"]
[]
["Kalkulatorische Tariferhöhung "]
[null,null,null,null,null,"Studentische Hilfskraft (SHK)",null,"Wissenschaflliche Hilfskraft (WHK)",null,"Akademischer Tutor (ATUT)",null,"Studentischer Tutor (STUT)"]
["Jahr",null,null,"kalk. Erhöhung bis Mär*","kalk. Erhöhung ab Apr*","aktueller Std. Satz bis Mär.","aktueller Std. Satz ab Apr. ","aktueller Std. Satz bis Mär.","aktueller Std. Satz ab Apr. ","aktueller Std. Satz bis Mär.","aktueller Std. Satz ab Apr. ","aktueller Std. Satz bis Mär.","aktueller Std. Satz ab Apr. ","Minijobgrenze","F-Faktor","Obergrenze Gleitzone ",null,"Kalkulatorische Erhöhung"]
[2018,0,0,{"$f":"B7/100","v":0},{"$f":"C7/100","v":0},9.91,10.130000000000001,0,0,166.4,181.45,105.16,114.67,null,0,0,null,1.03]
[{"$f":"A7+1","v":2019},{"$f":"C7","v":0},0,{"$f":"B8/100","v":0},{"$f":"C8/100","v":0},10.130000000000001,10.44,0,0,181.45,181.45,114.67,114.67,null,0,0]
[{"$f":"A8+1","v":2020},{"$f":"C8","v":0},0,0,0,10.44,10.77,12.52,12.52,181.45,181.45,114.67,114.67,null,0,0]
[2021,{"$f":"C9","v":0},0,0,0,10.77,10.91,12.52,12.68,181.45,194.91,114.67,123.18,450,0,0]
[2022,0,0,0,0,{"$f":"G10","v":10.91},12,{"$f":"I10","v":12.68},13.95,194.91,214.14,123.18,135.44,450,0,0]
[2023,0,0,0,0,{"$f":"G11","v":12},{"$f":"G11","v":12},{"$f":"I11","v":13.95},{"$f":"I11","v":13.95},214.14,214.14,135.44,135.44,520,0.69220000000000004,2000]
[2024,0,0,0,0,12.41,13.25,14.42,15.21,221.42,233.6,140.04,149.52000000000001,538,0.68459999999999999,2000]
[2025,0,0,0,0,13.25,13.98,15.21,16.05,233.6,246.45,149.52000000000001,157.74,556,{"$f":"O13","v":0.68459999999999999},2000]
[2026,{"$f":"C14","v":0},5,0,0.05,{"$f":"G14","v":13.98},{"$f":"G14","v":13.98},{"$f":"I14","v":16.05},16.05,{"$f":"K14","v":246.45},{"$f":"K14","v":246.45},{"$f":"M14","v":157.74},{"$f":"M14","v":157.74},{"$f":"N14","v":556},0.68459999999999999,{"$f":"P14","v":2000}]
[2027,{"$f":"C15","v":5},{"$f":"((C15+100)/100*1.04)*100-100","v":9.1999999999999993},0.05,9.1999999999999998E-2,{"$f":"G15","v":13.98},13.98,{"$f":"I15","v":16.05},16.05,{"$f":"K15","v":246.45},246.45,{"$f":"M15","v":157.74},157.74,556,0.68459999999999999,2000]
[2028,9.1999999999999993,{"$f":"((C16+100)/100*$R$7)*100-100","v":12.476000000000001},9.1999999999999998E-2,0.12476,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2029,12.476000000000001,15.85028,0.12476,0.1585,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2030,15.85028,19.325790000000001,0.1585,0.19325999999999999,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2031,19.325790000000001,22.905560000000001,0.19325999999999999,0.22906000000000001,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2032,22.905560000000001,26.59273,0.22906000000000001,0.26593,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2033,26.59273,30.390509999999999,0.26593,0.30391000000000001,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2034,30.390509999999999,34.302230000000002,0.30391000000000001,0.34301999999999999,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2035,34.302230000000002,38.331299999999999,0.34301999999999999,0.38330999999999998,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2036,38.331299999999999,42.48124,0.38330999999999998,0.42481000000000002,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2037,42.48124,46.755679999999998,0.42481000000000002,0.46755999999999998,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2038,46.755679999999998,51.158349999999999,0.46755999999999998,0.51158000000000003,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2039,51.158349999999999,55.693100000000001,0.51158000000000003,0.55693000000000004,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2040,55.693100000000001,60.363889999999998,0.55693000000000004,0.60363999999999995,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2041,60.363889999999998,65.174809999999994,0.60363999999999995,0.65175000000000005,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2042,65.174809999999994,70.130049999999997,0.65175000000000005,0.70130000000000003,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2043,70.130049999999997,75.233949999999993,0.70130000000000003,0.75234000000000001,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2044,75.233949999999993,80.490970000000004,0.75234000000000001,0.80491000000000001,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2045,80.490970000000004,85.905699999999996,0.80491000000000001,0.85906000000000005,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2046,85.905699999999996,91.482870000000005,0.85906000000000005,0.91483000000000003,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2047,91.482870000000005,97.227360000000004,0.91483000000000003,0.97226999999999997,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2048,97.227360000000004,103.14418000000001,0.97226999999999997,1.0314399999999999,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2049,103.14418000000001,109.23851000000001,1.0314399999999999,1.09239,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2050,109.23851000000001,115.51567,1.09239,1.15516,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2051,115.51567,121.98114,1.15516,1.2198100000000001,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2052,121.98114,128.64057,1.2198100000000001,1.2864100000000001,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2053,128.64057,135.49978999999999,1.2864100000000001,1.355,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2054,135.49978999999999,142.56478000000001,1.355,1.4256500000000001,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2055,142.56478000000001,149.84172000000001,1.4256500000000001,1.4984200000000001,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2056,149.84172000000001,157.33697000000001,1.4984200000000001,1.5733699999999999,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2057,157.33697000000001,165.05708000000001,1.5733699999999999,1.6505700000000001,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2058,165.05708000000001,173.00879,1.6505700000000001,1.7300899999999999,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2059,173.00879,181.19905,1.7300899999999999,1.81199,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2060,181.19905,189.63502,1.81199,1.89635,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2061,189.63502,198.32407000000001,1.89635,1.9832399999999999,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2062,198.32407000000001,207.27378999999999,1.9832399999999999,2.07274,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2063,207.27378999999999,216.49199999999999,2.07274,2.16492,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[2064,216.49199999999999,225.98676,2.16492,2.2598699999999998,13.98,13.98,16.05,16.05,246.45,246.45,157.74,157.74,556,0.68459999999999999,2000]
[]
[]
["Vergütungsübersicht Tutoren"]
[]
["SWS",null,null,"wöchentl. Arbeitszeit"]
[null,null,null,"in Stunden*"]
[1,null,null,2.5]
[1.5,null,null,{"$f":"$D$60*A61","v":3.75}]
[2,null,null,5]
[2.5,null,null,6.25]
[3,null,null,7.5]
[3.5,null,null,8.75]
[4,null,null,10]
[4.5,null,null,11.25]
[5,null,null,12.5]
[5.5,null,null,13.75]
[6,null,null,15]
[6.5,null,null,16.25]
[7,null,null,17.5]
[7.5,null,null,18.75]
[8,null,null,20]
[8.5,null,null,21.25]
[9,null,null,22.5]
[9.5,null,null,23.75]
[10,null,null,25]

{"sheet":"NK_SHK, WHK u. TUT","index":14,"n_rows":34,"n_cols":8,"rows_kept":34,"cut":false,"hidden":true,"merged":[[7,0,8,0]]}
["Beitrag Landesunfallkasse"]
[]
[null,"Betrag"]
["Monatlich",18]
[]
["SV-Beiträge "]
[]
[null,"Beitragssatz"]
[null,"Gesamt","KV","RV","U2-Umlage"]
["SV-Beitrag",{"$f":"C10+D10+E10","v":0.28239999999999998},0.13,0.15,2.3999999999999998E-3,null,"Minijobgrenze bis 30.09.2022","Minijobgrenze "]
[{"$f":"CONCATENATE(\"SV-Beitrag bei ü. \",$G$11,\" Euro\",\" / \",$H$11,\" Euro\")","v":{"$error":"#N/A"}},{"$f":"D11+E11","v":9.5399999999999999E-2},null,{"$f":"B20/2","v":9.2999999999999999E-2},2.3999999999999998E-3,null,450,{"$f":"VLOOKUP(YEAR('HR-SHK, WHK u.Tut'!K6),'Std. Satz_SHK, WHK u. TUT'!$A$7:$P$54,14,0)","v":{"$error":"#N/A"}}]
[{"$f":"CONCATENATE(\"SV-Beitrag bei ü. \",$G$11,\" Euro\",\" / \",$H$11,\" Euro\")","v":{"$error":"#N/A"}},0.21390000000000001]
[]
[]
[]
[]
[]
[]
[]
["RV-Beitrag:",0.186]
["aktuelller F-FAKTOR (siehe Link):",{"$f":"VLOOKUP(YEAR('HR-SHK, WHK u.Tut'!K6),'Std. Satz_SHK, WHK u. TUT'!$A$7:$P$54,15,0)","v":{"$error":"#N/A"}}]
["aktuelle Obergrenze (siehe Link): ",{"$f":"VLOOKUP(YEAR('HR-SHK, WHK u.Tut'!K6),'Std. Satz_SHK, WHK u. TUT'!$A$7:$P$54,16,0)","v":{"$error":"#N/A"}}]
[]
["HILFZEILE für Berechnung Gleitzone"]
[1,{"$f":"(B21*H11)","v":{"$error":"#N/A"}}]
[2,{"$f":"((B22/(B22-H11))-((H11/(B22-H11))*B21))","v":{"$error":"#N/A"}}]
[3,{"$f":"(B22/(B22-H11))","v":{"$error":"#N/A"}}]
[]
["AG-Anteil ab 01.10.2022 - Berechnung für die Gleitzone (Beispiel) "]
["Beitragspflichtige Einnahname Arbeitnehmer: (2000/(2000-520)) * (Arbeitsentgelt - 520)"]
["beitragspflichtigen Einnahme Gesamt: F * 520 + ([2000/(2000-520)] - [520/(2000-520)] * F) * (Arbeitsentgelt - 520)"]
["Berechnung AG-Anteil RV: (Faktor F*520+(2000/((2000-520))-(520/(2000-520))*Faktor F)*(Arbeitsentgelt-520))*RV-Beitrag-(((2000/(2000-520))*(Arbeitsentgelt-520))*(RV-Beitrag/2))"]
[]
["Beitragsberechnung im Übergangsbereich (Gleitzone) für 2023 (lohn-info.de)"]

{"sheet":"Berechnungsgrundlagen","index":15,"n_rows":121,"n_cols":14,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
["TVL-Beschäftigte",null,null,null,null,null,null,null,null,"SHK/WHK/TUT",null,null,"Kalkutorische Erhöhung "]
[]
["Öffentlicher-Dienst.Info - TV-L - Tarifrunde 2023 (oeffentlicher-dienst.info)",null,null,null,null,null,null,null,null,"https://www.kus.uni-hamburg.de/themen/personalservice/personaleinstellung\n-weiterbeschaeftigung/shk-tutoren-studierende-angestellte.html"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Öffentlicher-Dienst.Info - Tarifvertrag über eine einmalige Corona-Sonderzahlung (oeffentlicher-dienst.info)"]
[]
[]
["Öffentlicher-Dienst.Info - TV-L - Tarifrunde 2019 (oeffentlicher-dienst.info)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,2025,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,2026,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,2027,{"$f":"(3%+5%)/2","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,null,null,2028,0.03]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["beitragstabelle-2025-data.pdf"]
["Sozialversicherungsbeiträge 2025, Beitragssätze und Rechengrößen"]
["Beitragsberechnung - Sozialversicherungsbeiträge (lohn-info.de)"]
["Umlagesätze U2: Liste nach Krankenkassen - Krankenkassen.de"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Öffentlicher-Dienst.Info - TV-L - Tarifrunde 2023 (oeffentlicher-dienst.info)"]
[]
[]
[]
[]
[]
[]
[]
["LUK "]
["https://sharepoint.uni-hamburg.de/verwaltung/abteilung-4/wim/Documents/2%20Projektbearbeitung/07%20Personal/01%20LUK%20VZ/1701%20LUK%20S%C3%A4tze"]
[]
["Auszug: Schreiben der Finanzbehörde "]

{"sheet":"LeeresArbeitsblatt","index":16,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Dieses Blatt kann für Nebenrechnungen genutzt werden. "]

{"sheet":"Änderungshistorie","index":17,"n_rows":3,"n_cols":4,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Version","Datum","Veränderungen/Bemerkungen","Autor:in"]
["V01","2025-08-20","Erstversion","Patrick Ungruhe (75 ODC.2)"]
["V02","2025-12-10","1. Formelfehler behoben: Falsche Berechnung für die Finanzierungsart Landesmittel mit Anteiligen Stellenanteil\n2. Entgeltgruppen angepasst: 9k wurde zu 9b und 9 wurde zu 9a\n3. Tabellenblatt Änderungshistorie eingefügt","Patrick Ungruhe (75 ODC.2)"]

{"sheet":"DROP DOWN","index":18,"n_rows":22,"n_cols":8,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Finanzierungsart","Art",null,null,"Entgeltgruppe","Stufe "]
[null,null,"Bitte auswählen","Studentische Hilfskraft",null,null,"Bitte auswählen","Bitte auswählen"]
[null,null,"Drittmittel","Wissenschaftliche Hilfskraft",null,null,"15Ü",1]
[null,null,"Landesmittel","Akad. Tutor",null,null,15,2]
[null,null,null,"Stud. Tutor",null,null,14,3]
[null,null,null,"Bitte auswählen",null,null,"13Ü",4]
[null,null,null,null,null,null,13,5]
[null,null,null,null,null,null,12,6]
[null,null,null,null,null,null,11]
[null,null,null,null,null,null,10]
[null,null,null,null,null,null,"9b"]
[null,null,null,null,null,null,"9a"]
[null,null,null,null,null,null,8]
[null,null,null,null,null,null,7]
[null,null,null,null,null,null,6]
[null,null,null,null,null,null,5]
[null,null,null,null,null,null,4]
[null,null,null,null,null,null,3]
[null,null,null,null,null,null,"2Ü"]
[null,null,null,null,null,null,2]
[null,null,null,null,null,null,1]