{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["Startseite","Ihre Übersicht","Ihre Kennzahlen im Verlauf","Unterlagen für Ihre Bank","Ihre Haushaltsrechnung","Ihre Vermögensaufstellung","Kalkulation Mehrfamilienhaus","Sheet3"],"not_rendered":{"charts":2,"images":12,"macros":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Startseite","index":0,"n_rows":47,"n_cols":3,"rows_kept":47,"merged":[[2,2,3,7],[4,2,4,7],[8,2,43,7],[44,2,44,7],[45,2,45,7],[46,2,46,7]]}
[]
[]
[null,null,"Immobilien Kalkulationstool"]
[]
[null,null,"by www.paullassak.de"]
[]
[]
[]
[null,null,"Vielen Dank für den Download dieser Excel-Datei und dem damit verbundenen Kalkulationstool. Diese Datei darf ohne Zustimmung von Paul Lassak in keiner Weise vervielfältigt, weitergegeben oder zugänglich gemacht werden. \n\nDas Produkt Microsoft Excel ist Eigentum der Firma Microsoft. Paul Lassak steht in keinerlei rechtlicher Beziehung zu Microsoft und handelt ebenso nicht im Namen von Microsoft.\n\nDie Firma Paul Lassak leistet keine Steuer- oder Rechtsberatung. Die in diesem Tool geschilderten Rechtslagen und Berechnungen sind von Paul Lassak vereinfacht dargestellt. Die abgegebenen Empfehlungen und Ratschläge ersetzen keine auf einen speziellen Einzelfall angewendete Finanz-, Steuer- und/oder Rechtsberatung. Alle Empfehlungen und Ratschläge sind außschließlich auf die Erfahrungen von Paul Lassak zu beziehen. Die Empfehlungen und Ratschläge von Paul Lassak sind mit größter Sorgfalt und intensiver Recherchetätigkeit entwickelt worden. Eine Erfolgsgarantie und/oder Haftung für den Einzelfall wird kategorisch ausgeschlossen. \n\nSämtliche Kalkulationen im Tool wurden mehrfach und intensiv auf Richtigkeit geprüft. Dennoch wird keinerlei Haftung und/oder juristische Verantwortung für die Richtigkeit des Tools übernommen. Sollten Fehler auftreten, kontaktieren Sie Paul Lassak. Wir werden den Fehler schnellstmöglich beheben.\n\nZur Vermeidung von Fehlern empfehlen wir Ihnen eine eigenständige Rechnung zur Kontrolle der Angaben durchzuführen und ggf. von Ihrem Steuer- oder Rechtsberater durchführen zu lassen"]
{"$rows_empty":35}
[null,null,"Karriere- und Finanzexperte Paul Lassak"]
[null,null,"https://www.paullassak.de    info@paullassak.de"]
[null,null,"Copyright 2020"]

{"sheet":"Ihre Übersicht","index":1,"n_rows":66,"n_cols":24,"rows_kept":66,"merged":[[0,3,0,5],[0,7,0,10],[0,12,0,15],[0,17,0,20],[2,2,2,12],[2,14,2,24],[4,2,4,6],[4,8,4,12],[4,14,4,18],[4,20,4,24],[5,3,5,6],[5,11,5,12],[5,14,5,16],[5,17,5,18],[5,20,5,22],[5,23,5,24],[6,3,6,6],[6,11,6,12],[6,14,6,16],[6,17,6,18],[6,20,6,22],[6,23,6,24],[7,2,7,5],[7,11,7,12],[7,14,7,16],[7,17,7,18],[7,20,7,22],[7,23,7,24],[8,2,8,5],[8,11,8,12],[8,14,8,16],[8,17,8,18],[8,20,8,22],[8,23,8,24],[9,2,9,5],[9,11,9,12],[9,14,9,16],[9,17,9,18],[9,20,9,22],[9,23,9,24],[10,11,10,12],[10,14,10,16],[10,17,10,18],[10,20,10,22],[10,23,10,24],[11,2,11,6],[11,11,11,12],[12,2,12,3],[12,4,12,6],[12,14,12,18],[12,20,12,24],[13,2,13,3],[13,4,13,6],[13,8,13,12],[13,14,13,16],[13,17,13,18],[13,20,13,22],[13,23,13,24],[14,2,14,3],[14,5,14,6],[14,9,14,12],[14,14,14,16],[14,17,14,18],[14,20,14,22],[14,23,14,24],[15,2,15,3],[15,5,15,6],[15,9,15,12],[15,14,15,16],[15,17,15,18],[15,20,15,22],[15,23,15,24],[16,2,16,3],[16,5,16,6],[16,8,16,9],[16,10,16,12],[16,14,16,16],[16,17,16,18],[16,20,16,22],[16,23,16,24],[17,2,17,3],[17,5,17,6],[17,8,17,9],[17,10,17,12],[17,14,17,16],[17,17,17,18],[17,20,17,22],[17,23,17,24],[18,2,18,3],[18,5,18,6],[18,14,18,16],[18,17,18,18],[18,20,18,22],[18,23,18,24],[19,2,19,3],[19,4,19,6],[19,14,19,16],[19,17,19,18],[23,2,23,12],[23,14,23,24],[25,2,25,6],[25,8,25,12],[25,14,25,18],[25,20,25,24],[26,2,26,4],[26,5,26,6],[26,8,26,10],[26,11,26,12],[26,14,26,16],[26,17,26,18],[26,20,26,22],[26,23,26,24],[27,2,27,4],[27,5,27,6],[27,8,27,10],[27,11,27,12],[27,20,27,22],[27,23,27,24],[28,2,28,4],[28,5,28,6],[28,8,28,10],[28,11,28,12],[28,14,28,18],[28,20,28,22],[28,23,28,24],[29,2,29,4],[29,5,29,6],[29,14,29,16],[29,17,29,18],[29,20,29,22],[29,23,29,24],[30,2,30,4],[30,5,30,6],[30,8,30,12],[30,14,30,16],[30,17,30,18],[31,2,31,4],[31,5,31,6],[31,8,31,10],[31,11,31,12],[31,14,31,16],[31,17,31,18],[32,2,32,4],[32,5,32,6],[32,8,32,10],[32,11,32,12],[32,14,32,16],[32,17,32,18],[33,2,33,4],[33,5,33,6],[33,8,33,10],[33,11,33,12],[34,14,34,18],[35,2,35,6],[35,14,35,16],[35,17,35,18],[36,2,36,4],[36,5,36,6],[36,14,36,16],[36,17,36,18],[37,2,37,4],[37,5,37,6],[37,14,37,16],[37,17,37,18],[38,2,38,4],[38,5,38,6],[38,14,38,16],[38,17,38,18],[39,2,39,4],[39,5,39,6],[39,14,39,16],[39,17,39,18],[40,14,40,16],[40,17,40,18],[45,2,45,24],[47,2,47,9],[47,11,47,15],[47,17,47,22],[48,2,48,4],[48,5,48,6],[48,8,48,9],[48,11,48,13],[48,14,48,15],[48,17,48,20],[48,21,48,22],[49,5,49,6],[49,8,49,9],[49,11,49,13],[49,14,49,15],[49,17,49,20],[49,21,49,22],[50,2,50,4],[50,5,50,6],[50,8,50,9],[50,11,50,13],[50,14,50,15],[50,17,50,20],[50,21,50,22],[51,2,51,4],[51,5,51,6],[51,8,51,9],[51,11,51,13],[51,14,51,15],[51,17,51,20],[51,21,51,22],[52,2,52,4],[52,5,52,6],[52,8,52,9],[53,2,53,4],[53,5,53,6],[53,8,53,9],[53,11,53,15],[54,2,54,4],[54,5,54,6],[54,8,54,9],[54,11,54,13],[54,14,54,15],[55,2,55,4],[55,5,55,6],[55,8,55,9],[55,11,55,13],[55,14,55,15],[57,2,57,9],[57,11,57,15],[58,2,58,4],[58,5,58,6],[58,8,58,9],[58,11,58,13],[58,14,58,15],[59,5,59,6],[59,8,59,9],[59,11,59,13],[59,14,59,15],[60,2,60,4],[60,5,60,6],[60,8,60,9],[61,2,61,4],[61,5,61,6],[61,8,61,9],[62,2,62,4],[62,5,62,6],[62,8,62,9],[63,2,63,4],[63,5,63,6],[63,8,63,9],[64,2,64,4],[64,5,64,6],[64,8,64,9],[65,2,65,4],[65,5,65,6],[65,8,65,9]]}
[]
[]
[null,null,"Investitionsobjekt",{"$nulls":11},"Finanzierung"]
[]
[null,null,"Objektdaten",{"$nulls":5},"Anfängliche Investitionskosten",{"$nulls":5},"Gesamtfinanzierung",{"$nulls":5},"Darlehen 2"]
[null,null,"Adresse","Musterstraße 1, 12345 Musterstadt",{"$nulls":4},"Gegenstand","Kosten","Steuer","Wertsteigerung",null,null,"Eigenkapital",{"$nulls":5},"Darlehenssumme"]
[null,null,"Kaufdatum","2019-04-01",{"$nulls":4},"Küche",{"$nulls":5},"benötigte Darlehenssumme",null,null,{"$f":"IF(OR(K18=\"\",K18=0)=TRUE,\"\",K18-R6)","v":""},null,null,"Zinssatz"]
[null,null,"Wohnfläche",{"$nulls":5},"Türen",{"$nulls":5},"noch fehlender Investitionsbetrag",null,null,{"$f":"IF(SUM(K18)-SUM(R15,X14,X6,R6)<=0,\"\",SUM(K18)-SUM(R15,X14,X6,R6))","v":""},null,null,"Zinsfestschreibung"]
[null,null,"Grundstücksfläche",{"$nulls":5},"Sonstiges",{"$nulls":5},"Zinssatz",null,null,{"$f":"IF(AND(OR(R15=0,R15=\"\")=TRUE,OR(X6=0,X6=\"\")=TRUE),\"\",(R15*R16+X6*X7)/(R15+X6))","v":""},null,null,"anfängl. Tilgung"]
[null,null,"Stellplätze",{"$nulls":5},"Sonstiges",{"$nulls":5},"anfängl. Tilgung",null,null,{"$f":"IF(AND(OR(R15=0,R15=\"\")=TRUE,OR(X6=0,X6=\"\")=TRUE),\"\",(R15*R18+X6*X9)/(R15+X6))","v":""},null,null,"monatl. Kapitaldienst",null,null,{"$f":"X6*(X9+X7)/12","v":0}]
[{"$nulls":8},"Summe",{"$f":"SUM(J7:J10)","v":0},"Summe",{"$f":"SUM(L7:M10)","v":0},null,null,"monatl. Kapitaldienst",null,null,{"$f":"IF(AND(OR(R15=0,R15=\"\")=TRUE,OR(X6=0,X6=\"\")=TRUE,OR(X14=0,X14=\"\")=TRUE),\"\",(R10+R9)*(R15+X6+X14)/12)","v":""},null,null,"Vollst. Getilgt im Jahr",null,null,{"$f":"IF(OR(X6=0,X6=\"\")=TRUE,\"\",D7+(NPER(X7/12,X10,-X6,,0)/12)*365)","v":""}]
[null,null,"Kaufpreis & Anschaffungsnebenkosten",{"$nulls":5},"15% Grenze",{"$f":"E13*0.15","v":0},"Neuer Wert",{"$f":"E13+L11","v":0}]
[null,null,"Kaufpreis",{"$nulls":11},"Darlehen  1",{"$nulls":5},"Darlehen 3"]
[null,null,"Preis pro m²",null,{"$f":"IF(G8=\"\",\"\",E13/G8)","v":""},{"$nulls":3},"Gesamtbetrachtung",{"$nulls":5},"Darlehenssumme in % von Kaufpreis",{"$nulls":5},"Darlehenssumme"]
[null,null,"Maklercourtage",null,{"v":0.0476,"d":"4.76%"},{"$f":"E15*$E$13","v":0},null,null,"Kaufpreis",{"$f":"E13","v":0},{"$nulls":4},"Darlehenssumme",null,null,{"$f":"R14*E13","v":0},null,null,"Zinssatz"]
[null,null,"Notarkosten",null,{"v":0.015,"d":"1.50%"},{"$f":"E16*$E$13","v":0},null,null,"ANK",{"$f":"F19","v":0},{"$nulls":4},"Zinssatz",{"$nulls":5},"Zinsfestschreibung"]
[null,null,"Eintragung Grundbuch",null,{"v":0.005,"d":"0.50%"},{"$f":"E17*$E$13","v":0},null,null,"Anfänglich Investionsk.",null,{"$f":"J11","v":0},{"$nulls":3},"Zinsfestschreibung",{"$nulls":5},"anfängl. Tilgung"]
[null,null,"Grunderwerbssteuer",null,{"v":0.065,"d":"6.50%"},{"$f":"E18*$E$13","v":0},null,null,"Gesamtinvestition",null,{"$f":"IF(K17+J16+J15=0,\"\",K17+J16+J15)","v":""},{"$nulls":3},"anfängl. Tilgung",{"$nulls":5},"monatl. Kapitaldienst",null,null,{"$f":"X14*(X17+X15)/12","v":0}]
[null,null,"Summe Nebenkosten",null,{"$f":"SUM(E15:E18)","v":{"v":0.1326,"d":"13.26%"}},{"$f":"E19*$E$13","v":0},{"$nulls":8},"monatl. Kapitaldienst",null,null,{"$f":"R15*(R18+R16)/12","v":0},null,null,"Vollst. Getilgt im Jahr",null,null,{"$f":"IF(OR(X14=0,X14=\"\")=TRUE,\"\",D7+(NPER(X15/12,X18,-X14,,0)/12)*365)","v":""}]
[null,null,"Summe Anschaffungsk.",null,{"$f":"F19+E13","v":0},{"$nulls":9},"Vollst. Getilgt im Jahr",null,null,{"$f":"IF(R15=0,\"\",D7+(NPER(R16/12,R19,-R15,,0)/12)*365)","v":""}]
[]
[]
[]
[null,null,"Miete, Steuern & Rücklagen",{"$nulls":11},"Laufende Kosten"]
[]
[null,null,"Erwartete Mieteinnahmen",{"$nulls":5},"Steuerliche Aspekte",{"$nulls":5},"Hausgeld",{"$nulls":5},"Laufende Kosten pro Monat"]
[null,null,"Kaltmiete pro m² Wohnfläche",{"$nulls":5},"AfA Satz",null,null,{"v":0.02,"d":"2.0%"},null,null,"Hausgeld",null,null,{"$f":"R31+R36","v":0},null,null,"Umlagefähiger Anteil",null,null,{"$f":"R33","v":0}]
[null,null,"Kaltmiete Absolut",null,null,{"$f":"IF(Sheet3!X4=\"NEIN\",IF(F27=\"\",\"\",F27*$G$8),$G$8*'Kalkulation Mehrfamilienhaus'!F10)","v":""},null,null,"Anteil Gebäude an Kaufpreis",{"$nulls":11},"Nicht umlagefähiger Anteil",null,null,{"$f":"R41","v":0}]
[null,null,"Stellplatzmiete pro Stellplatz",{"$nulls":5},"Basis für langfristige Abschreibung",null,null,{"$f":"(E20*L28+SUMIFS(J7:J10,K7:K10,\"steuerl. aktiv.\"))","v":0},null,null,"monatliche umlagefähige Kosten",{"$nulls":5},"entspricht % der Nettokaltmiete",null,null,{"$f":"IF(OR(F31=\"\",F31=0)=TRUE,\"\",X28/F31)","v":""}]
[null,null,"Sonstige Mietzuschläge",{"$nulls":11},"Grundsteuer",{"$nulls":5},"Summe",null,null,{"$f":"X28+X27","v":0}]
[null,null,"Nettokaltmiete",null,null,{"$f":"SUM(F28,F29*G10,F30)","v":0},null,null,"Miet- & Kostenprognose",{"$nulls":5},"Hausgeld (umlagefähiger Anteil)"]
[null,null,"Umlagefähige NK pro m² Wohnfläche",null,null,{"$f":"IF(OR(F33=\"\",F33=0,G8=\"\",G8=0)=TRUE,\"\",F33/G8)","v":""},null,null,"Kostensteigerung p.a.",null,null,{"v":0.03,"d":"3%"},null,null,"Sonstiges"]
[null,null,"Umlagefähige NK Absolut",null,null,{"$f":"R33","v":0},null,null,"Mietsteigerung p.a.",null,null,{"v":0.02,"d":"2%"},null,null,"Summe",null,null,{"$f":"R32+R31+R30","v":0}]
[null,null,"Warmmiete",null,null,{"$f":"F33+F31","v":0},null,null,"Wertsteigerung p.a.",null,null,{"v":0.02,"d":"2%"}]
[{"$nulls":14},"monatliche nicht umlagefähige Kosten"]
[null,null,"Rücklagen",{"$nulls":11},"Hausgeld (nicht umlagefähiger Anteil)"]
[null,null,"kalkulatorischer Mietausfall",null,null,{"v":0.03,"d":"3%"},{"$nulls":8},"davon WEG Rücklage"]
[null,null,"Eig. Instandhaltungsrückl. pro m² p.m.",null,null,{"v":0.8,"d":"0.80 €"},{"$nulls":8},"Eigene Instandhaltungsrücklage",null,null,{"$f":"F38*G8","v":0}]
[null,null,"Kalkulierte monatl. eigene Rücklagen",null,null,{"$f":"F38*G8+F37*F34","v":0},{"$nulls":8},"kalkulatorischer Mietausfall",null,null,{"$f":"F37*F34","v":0}]
[null,null,"Empfohlene monatl. Rücklagen",null,null,{"$f":"((L28*E13)*(1/80*1.5)-(12*R37))/12","v":0},{"$nulls":8},"Sonstiges",null,null,0]
[{"$nulls":14},"Summe",null,null,{"$f":"SUM(R36,R38,R39,R40)","v":0}]
[]
[]
[]
[]
[null,null,"Kennzahlen"]
[]
[null,null,"Cashflow pro Monat (Überschussrechnung)",{"$nulls":8},"Miet- & Kostenprognose",{"$nulls":5},"Break-Even-Betrachtung"]
[null,null,"Zeitpunkt",null,null,"Heute",null,null,{"v":10,"d":"in 10 Jahren (ø)"},null,null,"Nettokaltmiete p.a.",null,null,{"$f":"F31*12","v":0},null,null,"Cashflow n. St. positiv ab:",{"$nulls":3},{"$f":"IFERROR(OFFSET('Ihre Kennzahlen im Verlauf'!E93,0,MATCH(TRUE,INDEX('Ihre Kennzahlen im Verlauf'!$F$102:$BC$102>0,0),0)),\"-\")","v":"-"}]
[null,null,"Warmmiete",null,null,{"$f":"F34","v":0},null,null,{"$f":"F31*(1+L33)^I49+F33*(1+L32)^I49","v":0},null,null,"Bruttomietrendite",null,null,{"$f":"IF(OR(K18=\"\",K18=0,O49=\"\",O49=0)=TRUE,\"\",O49/K18)","v":""},null,null,"kum. Cashflow bis Break Even",{"$nulls":3},{"$f":"IFERROR(HLOOKUP(V49,'Ihre Kennzahlen im Verlauf'!F93:BC103,11,FALSE),\"\")","v":""}]
[null,null,"laufende Kosten",null,null,{"$f":"-X30","v":0},null,null,{"$f":"-X30*(1+L32)^I49","v":0},null,null,"Faktor",null,null,{"$f":"IF(OR(O50=\"\",O50=0)=TRUE,\"\",1/O50)","v":""},null,null,"kum. Cashflow erstmals positiv",{"$nulls":3},{"$f":"IFERROR(OFFSET('Ihre Kennzahlen im Verlauf'!E93,0,MATCH(TRUE,INDEX('Ihre Kennzahlen im Verlauf'!$F$103:$BC$103>0,0),0)),\"-\")","v":"-"}]
[null,null,"Zinsen",null,null,{"$f":"-(R15*R16+X7*X6+X14*X15)/12","v":0},null,null,{"$f":"IFERROR(-HLOOKUP(I49+'Ihre Kennzahlen im Verlauf'!F6,'Ihre Kennzahlen im Verlauf'!F6:BC20,6,FALSE)/12,\"\")","v":""},null,null,"Nettomietrendite",null,null,{"$f":"IF(OR(K18=\"\",K18=0)=TRUE,\"\",(F31-X28)*12/K18)","v":""},null,null,"Break-Even inkl. Eigenkapital",{"$nulls":3},{"$f":"IFERROR(OFFSET('Ihre Kennzahlen im Verlauf'!E93,0,MATCH(TRUE,INDEX('Ihre Kennzahlen im Verlauf'!$F$104:$BC$104>0,0),0)),\"-\")","v":"-"}]
[null,null,"Tilgung",null,null,{"$f":"-(R15*R18+X6*X9+X14*X17)/12","v":0},null,null,{"$f":"IFERROR(-HLOOKUP(I49+'Ihre Kennzahlen im Verlauf'!F6,'Ihre Kennzahlen im Verlauf'!F6:BC20,9,FALSE)/12,\"\")","v":""}]
[null,null,"Cashflow vor Steuer",null,null,{"$f":"SUM(F50:G53)","v":0},null,null,{"$f":"SUM(I50:J53)","v":0},null,null,"Vermögenszuwachs am Ende des 1. Jahres"]
[null,null,"Steuern",null,null,{"$f":"-F66","v":0},null,null,{"$f":"-I66","v":0},null,null,"inkl. Wertsteigerung",null,null,{"$f":"F56*Sheet3!D6+'Ihre Kennzahlen im Verlauf'!F74+Sheet3!F44+Sheet3!M44","v":0}]
[null,null,"Cashflow nach Steuer",null,null,{"$f":"F54+F55","v":0},null,null,{"$f":"I54+I55","v":0},null,null,"exkl. Wertsteigerung",null,null,{"$f":"F56*Sheet3!D6+Sheet3!F44+Sheet3!M44","v":0}]
[]
[null,null,"Berechnung Steuer auf Monatsbasis",{"$nulls":8},"Eigenkapitalrendite im 1. Jahr"]
[null,null,"Zeitpunkt",null,null,"Heute",null,null,{"$f":"I49","v":{"v":10,"d":"in 10 Jahren (ø)"}},null,null,"EK-Rendite inkl. Wertstg.",null,null,{"$f":"IF(OR(O55=\"\",O55=0,R6=\"\",R6=0)=TRUE,\"\",O55/R6)","v":""}]
[null,null,"Warmmiete",null,null,{"$f":"F50","v":0},null,null,{"$f":"I50","v":0},null,null,"EK-Rendite exkl. Wertstg.",null,null,{"$f":"IF(OR(O56=\"\",O56=0,R6=\"\",R6=0)=TRUE,\"\",O56/R6)","v":""}]
[null,null,"laufende Kosten",null,null,{"$f":"F51+F39","v":0},null,null,{"$f":"F61*(1+L32)^I49","v":0}]
[null,null,"Zinsen",null,null,{"$f":"F52","v":0},null,null,{"$f":"I52","v":""}]
[null,null,"Abschreibung AfA",null,null,{"$f":"-(($E$20*$L$28)+$J$11)*$L$27/12","v":0},null,null,{"$f":"IF(I49<=1/L27,-(($E$20*$L$28)+SUMIFS(J7:J10,K7:K10,\"steuerl. aktiv.\"))*$L$27/12,\"\")","v":0}]
[null,null,"zu versteuernder Cashflow",null,null,{"$f":"SUM(F60:G63)","v":0},null,null,{"$f":"SUM(I60:J63)","v":0}]
[null,null,"pers. Grenzsteuersatz",null,null,{"v":0.4,"d":"40%"},null,null,{"$f":"HLOOKUP(YEAR(D7)+I59,'Ihre Kennzahlen im Verlauf'!F107:BC115,7,FALSE)","v":{"v":0.4,"d":"40%"}}]
[null,null,"Steuern",null,null,{"$f":"F64*F65","v":0},null,null,{"$f":"I64*I65","v":0}]

{"sheet":"Ihre Kennzahlen im Verlauf","index":2,"n_rows":115,"n_cols":55,"rows_kept":115,"merged":[[0,2,0,4],[2,2,2,4],[2,5,2,7],[4,2,4,4],[5,2,5,4],[6,2,6,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[62,2,62,4],[63,2,63,4],[64,2,64,4],[65,2,65,4],[66,2,66,4],[67,2,67,4],[68,2,68,4],[70,2,70,4],[71,2,71,4],[72,2,72,4],[73,2,73,4],[74,2,74,4],[75,2,75,4],[77,2,77,4],[78,2,78,4],[79,2,79,4],[80,2,80,4],[81,2,81,4],[83,2,83,4],[84,2,84,4],[85,2,85,4],[86,2,86,4],[87,2,87,4],[88,2,88,4],[91,2,91,4],[92,2,92,4],[93,2,93,4],[94,2,94,4],[95,2,95,4],[96,2,96,4],[97,2,97,4],[98,2,98,4],[99,2,99,4],[100,2,100,4],[101,2,101,4],[102,2,102,4],[103,2,103,4],[105,2,105,4],[106,2,106,4],[107,2,107,4],[108,2,108,4],[109,2,109,4],[110,2,110,4],[111,2,111,4],[112,2,112,4],[113,2,113,4],[114,2,114,4]]}
[]
[]
[null,null,"ANZEIGEN"]
[]
[null,null,"DARLEHEN 1"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F6+1","v":2020},{"$f":"G6+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,{"$f":"P6+1","v":2030},{"$f":"Q6+1","v":2031},{"$f":"R6+1","v":2032},{"$f":"S6+1","v":2033},{"$f":"T6+1","v":2034},{"$f":"U6+1","v":2035},{"$f":"V6+1","v":2036},{"$f":"W6+1","v":2037},{"$f":"X6+1","v":2038},{"$f":"Y6+1","v":2039},{"$f":"Z6+1","v":2040},{"$f":"AA6+1","v":2041},{"$f":"AB6+1","v":2042},{"$f":"AC6+1","v":2043},{"$f":"AD6+1","v":2044},{"$f":"AE6+1","v":2045},{"$f":"AF6+1","v":2046},{"$f":"AG6+1","v":2047},{"$f":"AH6+1","v":2048},{"$f":"AI6+1","v":2049},{"$f":"AJ6+1","v":2050},{"$f":"AK6+1","v":2051},{"$f":"AL6+1","v":2052},{"$f":"AM6+1","v":2053},{"$f":"AN6+1","v":2054},{"$f":"AO6+1","v":2055},{"$f":"AP6+1","v":2056},{"$f":"AQ6+1","v":2057},{"$f":"AR6+1","v":2058},{"$f":"AS6+1","v":2059},{"$f":"AT6+1","v":2060},{"$f":"AU6+1","v":2061},{"$f":"AV6+1","v":2062},{"$f":"AW6+1","v":2063},{"$f":"AX6+1","v":2064},{"$f":"AY6+1","v":2065},{"$f":"AZ6+1","v":2066},{"$f":"BA6+1","v":2067},{"$f":"BB6+1","v":2068}]
[null,null,"Zinsanpassung"]
[null,null,"gültiger Zinssatz",null,null,{"$f":"IF(OR(F10=0,F10=\"\")=TRUE,\"\",IF(F6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!F7=\"\",'Ihre Kennzahlen im Verlauf'!E8,'Ihre Kennzahlen im Verlauf'!F7)))","v":""},{"$f":"IF(OR(F19<=0,F19=\"\")=TRUE,\"\",IF(G6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!G7=\"\",'Ihre Kennzahlen im Verlauf'!F8,'Ihre Kennzahlen im Verlauf'!G7)))","v":""},{"$f":"IF(OR(G19<=0,G19=\"\")=TRUE,\"\",IF(H6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!H7=\"\",'Ihre Kennzahlen im Verlauf'!G8,'Ihre Kennzahlen im Verlauf'!H7)))","v":""},{"$f":"IF(OR(H19<=0,H19=\"\")=TRUE,\"\",IF(I6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!I7=\"\",'Ihre Kennzahlen im Verlauf'!H8,'Ihre Kennzahlen im Verlauf'!I7)))","v":""},{"$f":"IF(OR(I19<=0,I19=\"\")=TRUE,\"\",IF(J6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!J7=\"\",'Ihre Kennzahlen im Verlauf'!I8,'Ihre Kennzahlen im Verlauf'!J7)))","v":""},{"$f":"IF(OR(J19<=0,J19=\"\")=TRUE,\"\",IF(K6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!K7=\"\",'Ihre Kennzahlen im Verlauf'!J8,'Ihre Kennzahlen im Verlauf'!K7)))","v":""},{"$f":"IF(OR(K19<=0,K19=\"\")=TRUE,\"\",IF(L6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!L7=\"\",'Ihre Kennzahlen im Verlauf'!K8,'Ihre Kennzahlen im Verlauf'!L7)))","v":""},{"$f":"IF(OR(L19<=0,L19=\"\")=TRUE,\"\",IF(M6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!M7=\"\",'Ihre Kennzahlen im Verlauf'!L8,'Ihre Kennzahlen im Verlauf'!M7)))","v":""},{"$f":"IF(OR(M19<=0,M19=\"\")=TRUE,\"\",IF(N6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!N7=\"\",'Ihre Kennzahlen im Verlauf'!M8,'Ihre Kennzahlen im Verlauf'!N7)))","v":""},{"$f":"IF(OR(N19<=0,N19=\"\")=TRUE,\"\",IF(O6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!O7=\"\",'Ihre Kennzahlen im Verlauf'!N8,'Ihre Kennzahlen im Verlauf'!O7)))","v":""},{"$f":"IF(OR(O19<=0,O19=\"\")=TRUE,\"\",IF(P6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!P7=\"\",'Ihre Kennzahlen im Verlauf'!O8,'Ihre Kennzahlen im Verlauf'!P7)))","v":""},{"$f":"IF(OR(P19<=0,P19=\"\")=TRUE,\"\",IF(Q6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!Q7=\"\",'Ihre Kennzahlen im Verlauf'!P8,'Ihre Kennzahlen im Verlauf'!Q7)))","v":""},{"$f":"IF(OR(Q19<=0,Q19=\"\")=TRUE,\"\",IF(R6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!R7=\"\",'Ihre Kennzahlen im Verlauf'!Q8,'Ihre Kennzahlen im Verlauf'!R7)))","v":""},{"$f":"IF(OR(R19<=0,R19=\"\")=TRUE,\"\",IF(S6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!S7=\"\",'Ihre Kennzahlen im Verlauf'!R8,'Ihre Kennzahlen im Verlauf'!S7)))","v":""},{"$f":"IF(OR(S19<=0,S19=\"\")=TRUE,\"\",IF(T6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!T7=\"\",'Ihre Kennzahlen im Verlauf'!S8,'Ihre Kennzahlen im Verlauf'!T7)))","v":""},{"$f":"IF(OR(T19<=0,T19=\"\")=TRUE,\"\",IF(U6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!U7=\"\",'Ihre Kennzahlen im Verlauf'!T8,'Ihre Kennzahlen im Verlauf'!U7)))","v":""},{"$f":"IF(OR(U19<=0,U19=\"\")=TRUE,\"\",IF(V6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!V7=\"\",'Ihre Kennzahlen im Verlauf'!U8,'Ihre Kennzahlen im Verlauf'!V7)))","v":""},{"$f":"IF(OR(V19<=0,V19=\"\")=TRUE,\"\",IF(W6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!W7=\"\",'Ihre Kennzahlen im Verlauf'!V8,'Ihre Kennzahlen im Verlauf'!W7)))","v":""},{"$f":"IF(OR(W19<=0,W19=\"\")=TRUE,\"\",IF(X6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!X7=\"\",'Ihre Kennzahlen im Verlauf'!W8,'Ihre Kennzahlen im Verlauf'!X7)))","v":""},{"$f":"IF(OR(X19<=0,X19=\"\")=TRUE,\"\",IF(Y6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!Y7=\"\",'Ihre Kennzahlen im Verlauf'!X8,'Ihre Kennzahlen im Verlauf'!Y7)))","v":""},{"$f":"IF(OR(Y19<=0,Y19=\"\")=TRUE,\"\",IF(Z6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!Z7=\"\",'Ihre Kennzahlen im Verlauf'!Y8,'Ihre Kennzahlen im Verlauf'!Z7)))","v":""},{"$f":"IF(OR(Z19<=0,Z19=\"\")=TRUE,\"\",IF(AA6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AA7=\"\",'Ihre Kennzahlen im Verlauf'!Z8,'Ihre Kennzahlen im Verlauf'!AA7)))","v":""},{"$f":"IF(OR(AA19<=0,AA19=\"\")=TRUE,\"\",IF(AB6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AB7=\"\",'Ihre Kennzahlen im Verlauf'!AA8,'Ihre Kennzahlen im Verlauf'!AB7)))","v":""},{"$f":"IF(OR(AB19<=0,AB19=\"\")=TRUE,\"\",IF(AC6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AC7=\"\",'Ihre Kennzahlen im Verlauf'!AB8,'Ihre Kennzahlen im Verlauf'!AC7)))","v":""},{"$f":"IF(OR(AC19<=0,AC19=\"\")=TRUE,\"\",IF(AD6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AD7=\"\",'Ihre Kennzahlen im Verlauf'!AC8,'Ihre Kennzahlen im Verlauf'!AD7)))","v":""},{"$f":"IF(OR(AD19<=0,AD19=\"\")=TRUE,\"\",IF(AE6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AE7=\"\",'Ihre Kennzahlen im Verlauf'!AD8,'Ihre Kennzahlen im Verlauf'!AE7)))","v":""},{"$f":"IF(OR(AE19<=0,AE19=\"\")=TRUE,\"\",IF(AF6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AF7=\"\",'Ihre Kennzahlen im Verlauf'!AE8,'Ihre Kennzahlen im Verlauf'!AF7)))","v":""},{"$f":"IF(OR(AF19<=0,AF19=\"\")=TRUE,\"\",IF(AG6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AG7=\"\",'Ihre Kennzahlen im Verlauf'!AF8,'Ihre Kennzahlen im Verlauf'!AG7)))","v":""},{"$f":"IF(OR(AG19<=0,AG19=\"\")=TRUE,\"\",IF(AH6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AH7=\"\",'Ihre Kennzahlen im Verlauf'!AG8,'Ihre Kennzahlen im Verlauf'!AH7)))","v":""},{"$f":"IF(OR(AH19<=0,AH19=\"\")=TRUE,\"\",IF(AI6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AI7=\"\",'Ihre Kennzahlen im Verlauf'!AH8,'Ihre Kennzahlen im Verlauf'!AI7)))","v":""},{"$f":"IF(OR(AI19<=0,AI19=\"\")=TRUE,\"\",IF(AJ6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AJ7=\"\",'Ihre Kennzahlen im Verlauf'!AI8,'Ihre Kennzahlen im Verlauf'!AJ7)))","v":""},{"$f":"IF(OR(AJ19<=0,AJ19=\"\")=TRUE,\"\",IF(AK6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AK7=\"\",'Ihre Kennzahlen im Verlauf'!AJ8,'Ihre Kennzahlen im Verlauf'!AK7)))","v":""},{"$f":"IF(OR(AK19<=0,AK19=\"\")=TRUE,\"\",IF(AL6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AL7=\"\",'Ihre Kennzahlen im Verlauf'!AK8,'Ihre Kennzahlen im Verlauf'!AL7)))","v":""},{"$f":"IF(OR(AL19<=0,AL19=\"\")=TRUE,\"\",IF(AM6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AM7=\"\",'Ihre Kennzahlen im Verlauf'!AL8,'Ihre Kennzahlen im Verlauf'!AM7)))","v":""},{"$f":"IF(OR(AM19<=0,AM19=\"\")=TRUE,\"\",IF(AN6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AN7=\"\",'Ihre Kennzahlen im Verlauf'!AM8,'Ihre Kennzahlen im Verlauf'!AN7)))","v":""},{"$f":"IF(OR(AN19<=0,AN19=\"\")=TRUE,\"\",IF(AO6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AO7=\"\",'Ihre Kennzahlen im Verlauf'!AN8,'Ihre Kennzahlen im Verlauf'!AO7)))","v":""},{"$f":"IF(OR(AO19<=0,AO19=\"\")=TRUE,\"\",IF(AP6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AP7=\"\",'Ihre Kennzahlen im Verlauf'!AO8,'Ihre Kennzahlen im Verlauf'!AP7)))","v":""},{"$f":"IF(OR(AP19<=0,AP19=\"\")=TRUE,\"\",IF(AQ6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AQ7=\"\",'Ihre Kennzahlen im Verlauf'!AP8,'Ihre Kennzahlen im Verlauf'!AQ7)))","v":""},{"$f":"IF(OR(AQ19<=0,AQ19=\"\")=TRUE,\"\",IF(AR6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AR7=\"\",'Ihre Kennzahlen im Verlauf'!AQ8,'Ihre Kennzahlen im Verlauf'!AR7)))","v":""},{"$f":"IF(OR(AR19<=0,AR19=\"\")=TRUE,\"\",IF(AS6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AS7=\"\",'Ihre Kennzahlen im Verlauf'!AR8,'Ihre Kennzahlen im Verlauf'!AS7)))","v":""},{"$f":"IF(OR(AS19<=0,AS19=\"\")=TRUE,\"\",IF(AT6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AT7=\"\",'Ihre Kennzahlen im Verlauf'!AS8,'Ihre Kennzahlen im Verlauf'!AT7)))","v":""},{"$f":"IF(OR(AT19<=0,AT19=\"\")=TRUE,\"\",IF(AU6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AU7=\"\",'Ihre Kennzahlen im Verlauf'!AT8,'Ihre Kennzahlen im Verlauf'!AU7)))","v":""},{"$f":"IF(OR(AU19<=0,AU19=\"\")=TRUE,\"\",IF(AV6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AV7=\"\",'Ihre Kennzahlen im Verlauf'!AU8,'Ihre Kennzahlen im Verlauf'!AV7)))","v":""},{"$f":"IF(OR(AV19<=0,AV19=\"\")=TRUE,\"\",IF(AW6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AW7=\"\",'Ihre Kennzahlen im Verlauf'!AV8,'Ihre Kennzahlen im Verlauf'!AW7)))","v":""},{"$f":"IF(OR(AW19<=0,AW19=\"\")=TRUE,\"\",IF(AX6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AX7=\"\",'Ihre Kennzahlen im Verlauf'!AW8,'Ihre Kennzahlen im Verlauf'!AX7)))","v":""},{"$f":"IF(OR(AX19<=0,AX19=\"\")=TRUE,\"\",IF(AY6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AY7=\"\",'Ihre Kennzahlen im Verlauf'!AX8,'Ihre Kennzahlen im Verlauf'!AY7)))","v":""},{"$f":"IF(OR(AY19<=0,AY19=\"\")=TRUE,\"\",IF(AZ6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!AZ7=\"\",'Ihre Kennzahlen im Verlauf'!AY8,'Ihre Kennzahlen im Verlauf'!AZ7)))","v":""},{"$f":"IF(OR(AZ19<=0,AZ19=\"\")=TRUE,\"\",IF(BA6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!BA7=\"\",'Ihre Kennzahlen im Verlauf'!AZ8,'Ihre Kennzahlen im Verlauf'!BA7)))","v":""},{"$f":"IF(OR(BA19<=0,BA19=\"\")=TRUE,\"\",IF(BB6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!BB7=\"\",'Ihre Kennzahlen im Verlauf'!BA8,'Ihre Kennzahlen im Verlauf'!BB7)))","v":""},{"$f":"IF(OR(BB19<=0,BB19=\"\")=TRUE,\"\",IF(BC6<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$R$17,'Ihre Übersicht'!$R$16,IF('Ihre Kennzahlen im Verlauf'!BC7=\"\",'Ihre Kennzahlen im Verlauf'!BB8,'Ihre Kennzahlen im Verlauf'!BC7)))","v":""}]
[]
[null,null,"Restschuld zu Periodenbeginn",null,null,{"$f":"'Ihre Übersicht'!R15","v":0},{"$f":"IF(F19=0,\"\",F19)","v":""},"","","","","","","","","",{"$f":"IF(P19=0,\"\",P19)","v":""},{"$f":"IF(Q19=0,\"\",Q19)","v":""},{"$f":"IF(R19=0,\"\",R19)","v":""},{"$f":"IF(S19=0,\"\",S19)","v":""},{"$f":"IF(T19=0,\"\",T19)","v":""},{"$f":"IF(U19=0,\"\",U19)","v":""},{"$f":"IF(V19=0,\"\",V19)","v":""},{"$f":"IF(W19=0,\"\",W19)","v":""},{"$f":"IF(X19=0,\"\",X19)","v":""},{"$f":"IF(Y19=0,\"\",Y19)","v":""},{"$f":"IF(Z19=0,\"\",Z19)","v":""},{"$f":"IF(AA19=0,\"\",AA19)","v":""},{"$f":"IF(AB19=0,\"\",AB19)","v":""},{"$f":"IF(AC19=0,\"\",AC19)","v":""},{"$f":"IF(AD19=0,\"\",AD19)","v":""},{"$f":"IF(AE19=0,\"\",AE19)","v":""},{"$f":"IF(AF19=0,\"\",AF19)","v":""},{"$f":"IF(AG19=0,\"\",AG19)","v":""},{"$f":"IF(AH19=0,\"\",AH19)","v":""},{"$f":"IF(AI19=0,\"\",AI19)","v":""},{"$f":"IF(AJ19=0,\"\",AJ19)","v":""},{"$f":"IF(AK19=0,\"\",AK19)","v":""},{"$f":"IF(AL19=0,\"\",AL19)","v":""},{"$f":"IF(AM19=0,\"\",AM19)","v":""},{"$f":"IF(AN19=0,\"\",AN19)","v":""},{"$f":"IF(AO19=0,\"\",AO19)","v":""},{"$f":"IF(AP19=0,\"\",AP19)","v":""},{"$f":"IF(AQ19=0,\"\",AQ19)","v":""},{"$f":"IF(AR19=0,\"\",AR19)","v":""},{"$f":"IF(AS19=0,\"\",AS19)","v":""},{"$f":"IF(AT19=0,\"\",AT19)","v":""},{"$f":"IF(AU19=0,\"\",AU19)","v":""},{"$f":"IF(AV19=0,\"\",AV19)","v":""},{"$f":"IF(AW19=0,\"\",AW19)","v":""},{"$f":"IF(AX19=0,\"\",AX19)","v":""},{"$f":"IF(AY19=0,\"\",AY19)","v":""},{"$f":"IF(AZ19=0,\"\",AZ19)","v":""},{"$f":"IF(BA19=0,\"\",BA19)","v":""},{"$f":"IF(BB19=0,\"\",BB19)","v":""}]
[null,null,"Zinsen p.a.",null,null,{"$f":"IF(F8=\"\",\"\",IF(DATE('Ihre Kennzahlen im Verlauf'!F6,1,1)<Sheet3!E6,Sheet3!E23,F10*F8))","v":""},{"$f":"IF(G10=\"\",\"\",G10*G8)","v":""},{"$f":"IF(H10=\"\",\"\",H10*H8)","v":""},{"$f":"IF(I10=\"\",\"\",I10*I8)","v":""},{"$f":"IF(J10=\"\",\"\",J10*J8)","v":""},{"$f":"IF(K10=\"\",\"\",K10*K8)","v":""},{"$f":"IF(L10=\"\",\"\",L10*L8)","v":""},{"$f":"IF(M10=\"\",\"\",M10*M8)","v":""},{"$f":"IF(N10=\"\",\"\",N10*N8)","v":""},{"$f":"IF(O10=\"\",\"\",O10*O8)","v":""},{"$f":"IF(P10=\"\",\"\",P10*P8)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Neue Soll-Tilgung p.a."]
[null,null,"Effektive-Tilgung",null,null,{"$f":"'Ihre Übersicht'!R15*'Ihre Übersicht'!R18","v":0},{"$f":"IF(OR(F19=0,F19=\"\")=TRUE,\"\",IF(G6-$F6>1,MIN(F19,IF(G13<>\"\",G13,MAX(F17-G11,0))),MIN(F19,IF(G13<>\"\",G13,MAX((F8+F15)*F10-G11,0)))))","v":""},{"$f":"IF(OR(G19=0,G19=\"\")=TRUE,\"\",IF(H6-$F6>1,MIN(G19,IF(H13<>\"\",H13,MAX(G17-H11,0))),MIN(G19,IF(H13,MAX(((G15+G8)*G10)-G10*G8),0))))","v":""},{"$f":"IF(OR(H19=0,H19=\"\")=TRUE,\"\",MIN(H19,IF(I13<>\"\",I13,MAX(H17-I11,0))))","v":""},{"$f":"IF(OR(I19=0,I19=\"\")=TRUE,\"\",MIN(I19,IF(J13<>\"\",J13,MAX(I17-J11,0))))","v":""},{"$f":"IF(OR(J19=0,J19=\"\")=TRUE,\"\",MIN(J19,IF(K13<>\"\",K13,MAX(J17-K11,0))))","v":""},{"$f":"IF(OR(K19=0,K19=\"\")=TRUE,\"\",MIN(K19,IF(L13<>\"\",L13,MAX(K17-L11,0))))","v":""},{"$f":"IF(OR(L19=0,L19=\"\")=TRUE,\"\",MIN(L19,IF(M13<>\"\",M13,MAX(L17-M11,0))))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OR(BB19=0,BB19=\"\")=TRUE,\"\",MIN(BB19,IF(BC13<>\"\",BC13,MAX(BB17-BC11,0))))","v":""}]
[null,null,"entspricht Tilgungssatz von",null,null,{"$f":"IF(OR(F10=0,F10=\"\")=TRUE,\"\",F14/F10)","v":""},{"$f":"IF(G14=\"\",\"\",G14/G10)","v":""},{"$f":"IF(H14=\"\",\"\",H14/H10)","v":""},{"$f":"IF(I14=\"\",\"\",I14/I10)","v":""},{"$f":"IF(J14=\"\",\"\",J14/J10)","v":""},{"$f":"IF(K14=\"\",\"\",K14/K10)","v":""},{"$f":"IF(L14=\"\",\"\",L14/L10)","v":""},{"$f":"IF(M14=\"\",\"\",M14/M10)","v":""},{"$f":"IF(N14=\"\",\"\",N14/N10)","v":""},{"$f":"IF(O14=\"\",\"\",O14/O10)","v":""},{"$f":"IF(P14=\"\",\"\",P14/P10)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Kapitaldienst p.a.",null,null,{"$f":"IF(OR(F10=\"\",F10=0)=TRUE,\"\",F10-F19+F11)","v":""},{"$f":"IF(G10=\"\",\"\",G10-G19+G11)","v":""},"","","","","","","","","",{"$f":"IF(Q10=\"\",\"\",Q10-Q19+Q11)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Einmalige Sondertilgung"]
[null,null,"Restschuld zu Periodenende",null,null,{"$f":"IF('Ihre Übersicht'!D7>DATE('Ihre Kennzahlen im Verlauf'!F6,1,1),F10-Sheet3!F23-F18,F10-F14-F18)","v":0},{"$f":"IF(G10=\"\",\"\",IF(G10-G14-G18<=0,0,G10-G14-G18))","v":""},{"$f":"IF(H10=\"\",\"\",IF(H10-H14-H18<=0,0,H10-H14-H18))","v":""},{"$f":"IF(I10=\"\",\"\",IF(I10-I14-I18<=0,0,I10-I14-I18))","v":""},{"$f":"IF(J10=\"\",\"\",IF(J10-J14-J18<=0,0,J10-J14-J18))","v":""},{"$f":"IF(K10=\"\",\"\",IF(K10-K14-K18<=0,0,K10-K14-K18))","v":""},{"$f":"IF(L10=\"\",\"\",IF(L10-L14-L18<=0,0,L10-L14-L18))","v":""},{"$f":"IF(M10=\"\",\"\",IF(M10-M14-M18<=0,0,M10-M14-M18))","v":""},{"$f":"IF(N10=\"\",\"\",IF(N10-N14-N18<=0,0,N10-N14-N18))","v":""},{"$f":"IF(O10=\"\",\"\",IF(O10-O14-O18<=0,0,O10-O14-O18))","v":""},{"$f":"IF(P10=\"\",\"\",IF(P10-P14-P18<=0,0,P10-P14-P18))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Ø Kapitaldienst p.m.",null,null,{"$f":"IF(OR(F10=0,F10=\"\")=TRUE,\"\",(F10-F19+F11)/Sheet3!D6)","v":""},{"$f":"IF(G10=\"\",\"\",(G10-G19+G11)/12)","v":""},{"$f":"IF(H10=\"\",\"\",(H10-H19+H11)/12)","v":""},{"$f":"IF(I10=\"\",\"\",(I10-I19+I11)/12)","v":""},{"$f":"IF(J10=\"\",\"\",(J10-J19+J11)/12)","v":""},{"$f":"IF(K10=\"\",\"\",(K10-K19+K11)/12)","v":""},{"$f":"IF(L10=\"\",\"\",(L10-L19+L11)/12)","v":""},{"$f":"IF(M10=\"\",\"\",(M10-M19+M11)/12)","v":""},{"$f":"IF(N10=\"\",\"\",(N10-N19+N11)/12)","v":""},{"$f":"IF(O10=\"\",\"\",(O10-O19+O11)/12)","v":""},{"$f":"IF(P10=\"\",\"\",(P10-P19+P11)/12)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"DARLEHEN 2"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F23+1","v":2020},{"$f":"G23+1","v":2021},{"$f":"H23+1","v":2022},{"$f":"I23+1","v":2023},{"$f":"J23+1","v":2024},{"$f":"K23+1","v":2025},{"$f":"L23+1","v":2026},{"$f":"M23+1","v":2027},{"$f":"N23+1","v":2028},{"$f":"O23+1","v":2029},{"$f":"P23+1","v":2030},{"$f":"Q23+1","v":2031},{"$f":"R23+1","v":2032},{"$f":"S23+1","v":2033},{"$f":"T23+1","v":2034},{"$f":"U23+1","v":2035},{"$f":"V23+1","v":2036},{"$f":"W23+1","v":2037},{"$f":"X23+1","v":2038},{"$f":"Y23+1","v":2039},{"$f":"Z23+1","v":2040},{"$f":"AA23+1","v":2041},{"$f":"AB23+1","v":2042},{"$f":"AC23+1","v":2043},{"$f":"AD23+1","v":2044},{"$f":"AE23+1","v":2045},{"$f":"AF23+1","v":2046},{"$f":"AG23+1","v":2047},{"$f":"AH23+1","v":2048},{"$f":"AI23+1","v":2049},{"$f":"AJ23+1","v":2050},{"$f":"AK23+1","v":2051},{"$f":"AL23+1","v":2052},{"$f":"AM23+1","v":2053},{"$f":"AN23+1","v":2054},{"$f":"AO23+1","v":2055},{"$f":"AP23+1","v":2056},{"$f":"AQ23+1","v":2057},{"$f":"AR23+1","v":2058},{"$f":"AS23+1","v":2059},{"$f":"AT23+1","v":2060},{"$f":"AU23+1","v":2061},{"$f":"AV23+1","v":2062},{"$f":"AW23+1","v":2063},{"$f":"AX23+1","v":2064},{"$f":"AY23+1","v":2065},{"$f":"AZ23+1","v":2066},{"$f":"BA23+1","v":2067},{"$f":"BB23+1","v":2068}]
[null,null,"Zinsanpassung"]
[null,null,"gültiger Zinssatz",null,null,{"$f":"IF(OR(F27=0,F27=\"\")=TRUE,0,IF(F23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!F24=\"\",'Ihre Kennzahlen im Verlauf'!E25,'Ihre Kennzahlen im Verlauf'!F24)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(OR(F36<=0,F36=\"\")=TRUE,\"\",IF(G23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!G24=\"\",'Ihre Kennzahlen im Verlauf'!F25,'Ihre Kennzahlen im Verlauf'!G24)))","v":""},{"$f":"IF(OR(G36<=0,G36=\"\")=TRUE,\"\",IF(H23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!H24=\"\",'Ihre Kennzahlen im Verlauf'!G25,'Ihre Kennzahlen im Verlauf'!H24)))","v":""},{"$f":"IF(OR(H36<=0,H36=\"\")=TRUE,\"\",IF(I23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!I24=\"\",'Ihre Kennzahlen im Verlauf'!H25,'Ihre Kennzahlen im Verlauf'!I24)))","v":""},{"$f":"IF(OR(I36<=0,I36=\"\")=TRUE,\"\",IF(J23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!J24=\"\",'Ihre Kennzahlen im Verlauf'!I25,'Ihre Kennzahlen im Verlauf'!J24)))","v":""},{"$f":"IF(OR(J36<=0,J36=\"\")=TRUE,\"\",IF(K23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!K24=\"\",'Ihre Kennzahlen im Verlauf'!J25,'Ihre Kennzahlen im Verlauf'!K24)))","v":""},{"$f":"IF(OR(K36<=0,K36=\"\")=TRUE,\"\",IF(L23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!L24=\"\",'Ihre Kennzahlen im Verlauf'!K25,'Ihre Kennzahlen im Verlauf'!L24)))","v":""},{"$f":"IF(OR(L36<=0,L36=\"\")=TRUE,\"\",IF(M23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!M24=\"\",'Ihre Kennzahlen im Verlauf'!L25,'Ihre Kennzahlen im Verlauf'!M24)))","v":""},{"$f":"IF(OR(M36<=0,M36=\"\")=TRUE,\"\",IF(N23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!N24=\"\",'Ihre Kennzahlen im Verlauf'!M25,'Ihre Kennzahlen im Verlauf'!N24)))","v":""},{"$f":"IF(OR(N36<=0,N36=\"\")=TRUE,\"\",IF(O23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!O24=\"\",'Ihre Kennzahlen im Verlauf'!N25,'Ihre Kennzahlen im Verlauf'!O24)))","v":""},{"$f":"IF(OR(O36<=0,O36=\"\")=TRUE,\"\",IF(P23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!P24=\"\",'Ihre Kennzahlen im Verlauf'!O25,'Ihre Kennzahlen im Verlauf'!P24)))","v":""},{"$f":"IF(OR(P36<=0,P36=\"\")=TRUE,\"\",IF(Q23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!Q24=\"\",'Ihre Kennzahlen im Verlauf'!P25,'Ihre Kennzahlen im Verlauf'!Q24)))","v":""},{"$f":"IF(OR(Q36<=0,Q36=\"\")=TRUE,\"\",IF(R23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!R24=\"\",'Ihre Kennzahlen im Verlauf'!Q25,'Ihre Kennzahlen im Verlauf'!R24)))","v":""},{"$f":"IF(OR(R36<=0,R36=\"\")=TRUE,\"\",IF(S23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!S24=\"\",'Ihre Kennzahlen im Verlauf'!R25,'Ihre Kennzahlen im Verlauf'!S24)))","v":""},{"$f":"IF(OR(S36<=0,S36=\"\")=TRUE,\"\",IF(T23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!T24=\"\",'Ihre Kennzahlen im Verlauf'!S25,'Ihre Kennzahlen im Verlauf'!T24)))","v":""},{"$f":"IF(OR(T36<=0,T36=\"\")=TRUE,\"\",IF(U23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!U24=\"\",'Ihre Kennzahlen im Verlauf'!T25,'Ihre Kennzahlen im Verlauf'!U24)))","v":""},{"$f":"IF(OR(U36<=0,U36=\"\")=TRUE,\"\",IF(V23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!V24=\"\",'Ihre Kennzahlen im Verlauf'!U25,'Ihre Kennzahlen im Verlauf'!V24)))","v":""},{"$f":"IF(OR(V36<=0,V36=\"\")=TRUE,\"\",IF(W23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!W24=\"\",'Ihre Kennzahlen im Verlauf'!V25,'Ihre Kennzahlen im Verlauf'!W24)))","v":""},{"$f":"IF(OR(W36<=0,W36=\"\")=TRUE,\"\",IF(X23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!X24=\"\",'Ihre Kennzahlen im Verlauf'!W25,'Ihre Kennzahlen im Verlauf'!X24)))","v":""},{"$f":"IF(OR(X36<=0,X36=\"\")=TRUE,\"\",IF(Y23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!Y24=\"\",'Ihre Kennzahlen im Verlauf'!X25,'Ihre Kennzahlen im Verlauf'!Y24)))","v":""},{"$f":"IF(OR(Y36<=0,Y36=\"\")=TRUE,\"\",IF(Z23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!Z24=\"\",'Ihre Kennzahlen im Verlauf'!Y25,'Ihre Kennzahlen im Verlauf'!Z24)))","v":""},{"$f":"IF(OR(Z36<=0,Z36=\"\")=TRUE,\"\",IF(AA23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AA24=\"\",'Ihre Kennzahlen im Verlauf'!Z25,'Ihre Kennzahlen im Verlauf'!AA24)))","v":""},{"$f":"IF(OR(AA36<=0,AA36=\"\")=TRUE,\"\",IF(AB23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AB24=\"\",'Ihre Kennzahlen im Verlauf'!AA25,'Ihre Kennzahlen im Verlauf'!AB24)))","v":""},{"$f":"IF(OR(AB36<=0,AB36=\"\")=TRUE,\"\",IF(AC23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AC24=\"\",'Ihre Kennzahlen im Verlauf'!AB25,'Ihre Kennzahlen im Verlauf'!AC24)))","v":""},{"$f":"IF(OR(AC36<=0,AC36=\"\")=TRUE,\"\",IF(AD23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AD24=\"\",'Ihre Kennzahlen im Verlauf'!AC25,'Ihre Kennzahlen im Verlauf'!AD24)))","v":""},{"$f":"IF(OR(AD36<=0,AD36=\"\")=TRUE,\"\",IF(AE23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AE24=\"\",'Ihre Kennzahlen im Verlauf'!AD25,'Ihre Kennzahlen im Verlauf'!AE24)))","v":""},{"$f":"IF(OR(AE36<=0,AE36=\"\")=TRUE,\"\",IF(AF23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AF24=\"\",'Ihre Kennzahlen im Verlauf'!AE25,'Ihre Kennzahlen im Verlauf'!AF24)))","v":""},{"$f":"IF(OR(AF36<=0,AF36=\"\")=TRUE,\"\",IF(AG23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AG24=\"\",'Ihre Kennzahlen im Verlauf'!AF25,'Ihre Kennzahlen im Verlauf'!AG24)))","v":""},{"$f":"IF(OR(AG36<=0,AG36=\"\")=TRUE,\"\",IF(AH23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AH24=\"\",'Ihre Kennzahlen im Verlauf'!AG25,'Ihre Kennzahlen im Verlauf'!AH24)))","v":""},{"$f":"IF(OR(AH36<=0,AH36=\"\")=TRUE,\"\",IF(AI23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AI24=\"\",'Ihre Kennzahlen im Verlauf'!AH25,'Ihre Kennzahlen im Verlauf'!AI24)))","v":""},{"$f":"IF(OR(AI36<=0,AI36=\"\")=TRUE,\"\",IF(AJ23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AJ24=\"\",'Ihre Kennzahlen im Verlauf'!AI25,'Ihre Kennzahlen im Verlauf'!AJ24)))","v":""},{"$f":"IF(OR(AJ36<=0,AJ36=\"\")=TRUE,\"\",IF(AK23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AK24=\"\",'Ihre Kennzahlen im Verlauf'!AJ25,'Ihre Kennzahlen im Verlauf'!AK24)))","v":""},{"$f":"IF(OR(AK36<=0,AK36=\"\")=TRUE,\"\",IF(AL23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AL24=\"\",'Ihre Kennzahlen im Verlauf'!AK25,'Ihre Kennzahlen im Verlauf'!AL24)))","v":""},{"$f":"IF(OR(AL36<=0,AL36=\"\")=TRUE,\"\",IF(AM23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AM24=\"\",'Ihre Kennzahlen im Verlauf'!AL25,'Ihre Kennzahlen im Verlauf'!AM24)))","v":""},{"$f":"IF(OR(AM36<=0,AM36=\"\")=TRUE,\"\",IF(AN23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AN24=\"\",'Ihre Kennzahlen im Verlauf'!AM25,'Ihre Kennzahlen im Verlauf'!AN24)))","v":""},{"$f":"IF(OR(AN36<=0,AN36=\"\")=TRUE,\"\",IF(AO23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AO24=\"\",'Ihre Kennzahlen im Verlauf'!AN25,'Ihre Kennzahlen im Verlauf'!AO24)))","v":""},{"$f":"IF(OR(AO36<=0,AO36=\"\")=TRUE,\"\",IF(AP23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AP24=\"\",'Ihre Kennzahlen im Verlauf'!AO25,'Ihre Kennzahlen im Verlauf'!AP24)))","v":""},{"$f":"IF(OR(AP36<=0,AP36=\"\")=TRUE,\"\",IF(AQ23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AQ24=\"\",'Ihre Kennzahlen im Verlauf'!AP25,'Ihre Kennzahlen im Verlauf'!AQ24)))","v":""},{"$f":"IF(OR(AQ36<=0,AQ36=\"\")=TRUE,\"\",IF(AR23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AR24=\"\",'Ihre Kennzahlen im Verlauf'!AQ25,'Ihre Kennzahlen im Verlauf'!AR24)))","v":""},{"$f":"IF(OR(AR36<=0,AR36=\"\")=TRUE,\"\",IF(AS23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AS24=\"\",'Ihre Kennzahlen im Verlauf'!AR25,'Ihre Kennzahlen im Verlauf'!AS24)))","v":""},{"$f":"IF(OR(AS36<=0,AS36=\"\")=TRUE,\"\",IF(AT23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AT24=\"\",'Ihre Kennzahlen im Verlauf'!AS25,'Ihre Kennzahlen im Verlauf'!AT24)))","v":""},{"$f":"IF(OR(AT36<=0,AT36=\"\")=TRUE,\"\",IF(AU23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AU24=\"\",'Ihre Kennzahlen im Verlauf'!AT25,'Ihre Kennzahlen im Verlauf'!AU24)))","v":""},{"$f":"IF(OR(AU36<=0,AU36=\"\")=TRUE,\"\",IF(AV23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AV24=\"\",'Ihre Kennzahlen im Verlauf'!AU25,'Ihre Kennzahlen im Verlauf'!AV24)))","v":""},{"$f":"IF(OR(AV36<=0,AV36=\"\")=TRUE,\"\",IF(AW23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AW24=\"\",'Ihre Kennzahlen im Verlauf'!AV25,'Ihre Kennzahlen im Verlauf'!AW24)))","v":""},{"$f":"IF(OR(AW36<=0,AW36=\"\")=TRUE,\"\",IF(AX23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AX24=\"\",'Ihre Kennzahlen im Verlauf'!AW25,'Ihre Kennzahlen im Verlauf'!AX24)))","v":""},{"$f":"IF(OR(AX36<=0,AX36=\"\")=TRUE,\"\",IF(AY23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AY24=\"\",'Ihre Kennzahlen im Verlauf'!AX25,'Ihre Kennzahlen im Verlauf'!AY24)))","v":""},{"$f":"IF(OR(AY36<=0,AY36=\"\")=TRUE,\"\",IF(AZ23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!AZ24=\"\",'Ihre Kennzahlen im Verlauf'!AY25,'Ihre Kennzahlen im Verlauf'!AZ24)))","v":""},{"$f":"IF(OR(AZ36<=0,AZ36=\"\")=TRUE,\"\",IF(BA23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!BA24=\"\",'Ihre Kennzahlen im Verlauf'!AZ25,'Ihre Kennzahlen im Verlauf'!BA24)))","v":""},{"$f":"IF(OR(BA36<=0,BA36=\"\")=TRUE,\"\",IF(BB23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!BB24=\"\",'Ihre Kennzahlen im Verlauf'!BA25,'Ihre Kennzahlen im Verlauf'!BB24)))","v":""},{"$f":"IF(OR(BB36<=0,BB36=\"\")=TRUE,\"\",IF(BC23<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$8,'Ihre Übersicht'!$X$7,IF('Ihre Kennzahlen im Verlauf'!BC24=\"\",'Ihre Kennzahlen im Verlauf'!BB25,'Ihre Kennzahlen im Verlauf'!BC24)))","v":""}]
[]
[null,null,"Restschuld zu Periodenbeginn",null,null,{"$f":"'Ihre Übersicht'!X6","v":0},{"$f":"IF(F36=0,\"\",F36)","v":""},"","","","","","","","","",{"$f":"IF(P36=0,\"\",P36)","v":""},{"$f":"IF(Q36=0,\"\",Q36)","v":""},{"$f":"IF(R36=0,\"\",R36)","v":""},{"$f":"IF(S36=0,\"\",S36)","v":""},{"$f":"IF(T36=0,\"\",T36)","v":""},{"$f":"IF(U36=0,\"\",U36)","v":""},{"$f":"IF(V36=0,\"\",V36)","v":""},{"$f":"IF(W36=0,\"\",W36)","v":""},{"$f":"IF(X36=0,\"\",X36)","v":""},{"$f":"IF(Y36=0,\"\",Y36)","v":""},{"$f":"IF(Z36=0,\"\",Z36)","v":""},{"$f":"IF(AA36=0,\"\",AA36)","v":""},{"$f":"IF(AB36=0,\"\",AB36)","v":""},{"$f":"IF(AC36=0,\"\",AC36)","v":""},{"$f":"IF(AD36=0,\"\",AD36)","v":""},{"$f":"IF(AE36=0,\"\",AE36)","v":""},{"$f":"IF(AF36=0,\"\",AF36)","v":""},{"$f":"IF(AG36=0,\"\",AG36)","v":""},{"$f":"IF(AH36=0,\"\",AH36)","v":""},{"$f":"IF(AI36=0,\"\",AI36)","v":""},{"$f":"IF(AJ36=0,\"\",AJ36)","v":""},{"$f":"IF(AK36=0,\"\",AK36)","v":""},{"$f":"IF(AL36=0,\"\",AL36)","v":""},{"$f":"IF(AM36=0,\"\",AM36)","v":""},{"$f":"IF(AN36=0,\"\",AN36)","v":""},{"$f":"IF(AO36=0,\"\",AO36)","v":""},{"$f":"IF(AP36=0,\"\",AP36)","v":""},{"$f":"IF(AQ36=0,\"\",AQ36)","v":""},{"$f":"IF(AR36=0,\"\",AR36)","v":""},{"$f":"IF(AS36=0,\"\",AS36)","v":""},{"$f":"IF(AT36=0,\"\",AT36)","v":""},{"$f":"IF(AU36=0,\"\",AU36)","v":""},{"$f":"IF(AV36=0,\"\",AV36)","v":""},{"$f":"IF(AW36=0,\"\",AW36)","v":""},{"$f":"IF(AX36=0,\"\",AX36)","v":""},{"$f":"IF(AY36=0,\"\",AY36)","v":""},{"$f":"IF(AZ36=0,\"\",AZ36)","v":""},{"$f":"IF(BA36=0,\"\",BA36)","v":""},{"$f":"IF(BB36=0,\"\",BB36)","v":""}]
[null,null,"Zinsen p.a.",null,null,{"$f":"IF(F25=\"\",\"\",IF(Sheet3!E6>DATE('Ihre Kennzahlen im Verlauf'!F23,1,1),Sheet3!L23,F27*F25))","v":0},{"$f":"IF(G27=\"\",\"\",G27*G25)","v":""},"","","","","","","","","",{"$f":"IF(Q27=\"\",\"\",Q27*Q25)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Neue Soll-Tilgung p.a."]
[null,null,"Effektive-Tilgung",null,null,{"$f":"'Ihre Übersicht'!X6*'Ihre Übersicht'!X9","v":0},{"$f":"IF(OR(F36=0,F36=\"\")=TRUE,\"\",IF(G23-$F23>1,MIN(F36,IF(G30<>\"\",G30,MAX(F34-G28,0))),MIN(F36,IF(G30<>\"\",G30,MAX((F25+F32)*F27-G28,0)))))","v":""},{"$f":"IF(OR(G36=0,G36=\"\")=TRUE,\"\",MIN(G36,IF(H30<>\"\",H30,MAX(G34-H28,0))))","v":""},{"$f":"IF(OR(H36=0,H36=\"\")=TRUE,\"\",MIN(H36,IF(I30<>\"\",I30,MAX(H34-I28,0))))","v":""},{"$f":"IF(OR(I36=0,I36=\"\")=TRUE,\"\",MIN(I36,IF(J30<>\"\",J30,MAX(I34-J28,0))))","v":""},{"$f":"IF(OR(J36=0,J36=\"\")=TRUE,\"\",MIN(J36,IF(K30<>\"\",K30,MAX(J34-K28,0))))","v":""},{"$f":"IF(OR(K36=0,K36=\"\")=TRUE,\"\",MIN(K36,IF(L30<>\"\",L30,MAX(K34-L28,0))))","v":""},{"$f":"IF(OR(L36=0,L36=\"\")=TRUE,\"\",MIN(L36,IF(M30<>\"\",M30,MAX(L34-M28,0))))","v":""},{"$f":"IF(OR(M36=0,M36=\"\")=TRUE,\"\",MIN(M36,IF(N30<>\"\",N30,MAX(M34-N28,0))))","v":""},{"$f":"IF(OR(N36=0,N36=\"\")=TRUE,\"\",MIN(N36,IF(O30<>\"\",O30,MAX(N34-O28,0))))","v":""},{"$f":"IF(OR(O36=0,O36=\"\")=TRUE,\"\",MIN(O36,IF(P30<>\"\",P30,MAX(O34-P28,0))))","v":""},{"$f":"IF(OR(P36=0,P36=\"\")=TRUE,\"\",MIN(P36,IF(Q30<>\"\",Q30,MAX(P34-Q28,0))))","v":""},{"$f":"IF(OR(Q36=0,Q36=\"\")=TRUE,\"\",MIN(Q36,IF(R30<>\"\",R30,MAX(Q34-R28,0))))","v":""},{"$f":"IF(OR(R36=0,R36=\"\")=TRUE,\"\",MIN(R36,IF(S30<>\"\",S30,MAX(R34-S28,0))))","v":""},{"$f":"IF(OR(S36=0,S36=\"\")=TRUE,\"\",MIN(S36,IF(T30<>\"\",T30,MAX(S34-T28,0))))","v":""},{"$f":"IF(OR(T36=0,T36=\"\")=TRUE,\"\",MIN(T36,IF(U30<>\"\",U30,MAX(T34-U28,0))))","v":""},{"$f":"IF(OR(U36=0,U36=\"\")=TRUE,\"\",MIN(U36,IF(V30<>\"\",V30,MAX(U34-V28,0))))","v":""},{"$f":"IF(OR(V36=0,V36=\"\")=TRUE,\"\",MIN(V36,IF(W30<>\"\",W30,MAX(V34-W28,0))))","v":""},{"$f":"IF(OR(W36=0,W36=\"\")=TRUE,\"\",MIN(W36,IF(X30<>\"\",X30,MAX(W34-X28,0))))","v":""},{"$f":"IF(OR(X36=0,X36=\"\")=TRUE,\"\",MIN(X36,IF(Y30<>\"\",Y30,MAX(X34-Y28,0))))","v":""},{"$f":"IF(OR(Y36=0,Y36=\"\")=TRUE,\"\",MIN(Y36,IF(Z30<>\"\",Z30,MAX(Y34-Z28,0))))","v":""},{"$f":"IF(OR(Z36=0,Z36=\"\")=TRUE,\"\",MIN(Z36,IF(AA30<>\"\",AA30,MAX(Z34-AA28,0))))","v":""},{"$f":"IF(OR(AA36=0,AA36=\"\")=TRUE,\"\",MIN(AA36,IF(AB30<>\"\",AB30,MAX(AA34-AB28,0))))","v":""},{"$f":"IF(OR(AB36=0,AB36=\"\")=TRUE,\"\",MIN(AB36,IF(AC30<>\"\",AC30,MAX(AB34-AC28,0))))","v":""},{"$f":"IF(OR(AC36=0,AC36=\"\")=TRUE,\"\",MIN(AC36,IF(AD30<>\"\",AD30,MAX(AC34-AD28,0))))","v":""},{"$f":"IF(OR(AD36=0,AD36=\"\")=TRUE,\"\",MIN(AD36,IF(AE30<>\"\",AE30,MAX(AD34-AE28,0))))","v":""},{"$f":"IF(OR(AE36=0,AE36=\"\")=TRUE,\"\",MIN(AE36,IF(AF30<>\"\",AF30,MAX(AE34-AF28,0))))","v":""},{"$f":"IF(OR(AF36=0,AF36=\"\")=TRUE,\"\",MIN(AF36,IF(AG30<>\"\",AG30,MAX(AF34-AG28,0))))","v":""},{"$f":"IF(OR(AG36=0,AG36=\"\")=TRUE,\"\",MIN(AG36,IF(AH30<>\"\",AH30,MAX(AG34-AH28,0))))","v":""},{"$f":"IF(OR(AH36=0,AH36=\"\")=TRUE,\"\",MIN(AH36,IF(AI30<>\"\",AI30,MAX(AH34-AI28,0))))","v":""},{"$f":"IF(OR(AI36=0,AI36=\"\")=TRUE,\"\",MIN(AI36,IF(AJ30<>\"\",AJ30,MAX(AI34-AJ28,0))))","v":""},{"$f":"IF(OR(AJ36=0,AJ36=\"\")=TRUE,\"\",MIN(AJ36,IF(AK30<>\"\",AK30,MAX(AJ34-AK28,0))))","v":""},{"$f":"IF(OR(AK36=0,AK36=\"\")=TRUE,\"\",MIN(AK36,IF(AL30<>\"\",AL30,MAX(AK34-AL28,0))))","v":""},{"$f":"IF(OR(AL36=0,AL36=\"\")=TRUE,\"\",MIN(AL36,IF(AM30<>\"\",AM30,MAX(AL34-AM28,0))))","v":""},{"$f":"IF(OR(AM36=0,AM36=\"\")=TRUE,\"\",MIN(AM36,IF(AN30<>\"\",AN30,MAX(AM34-AN28,0))))","v":""},{"$f":"IF(OR(AN36=0,AN36=\"\")=TRUE,\"\",MIN(AN36,IF(AO30<>\"\",AO30,MAX(AN34-AO28,0))))","v":""},{"$f":"IF(OR(AO36=0,AO36=\"\")=TRUE,\"\",MIN(AO36,IF(AP30<>\"\",AP30,MAX(AO34-AP28,0))))","v":""},{"$f":"IF(OR(AP36=0,AP36=\"\")=TRUE,\"\",MIN(AP36,IF(AQ30<>\"\",AQ30,MAX(AP34-AQ28,0))))","v":""},{"$f":"IF(OR(AQ36=0,AQ36=\"\")=TRUE,\"\",MIN(AQ36,IF(AR30<>\"\",AR30,MAX(AQ34-AR28,0))))","v":""},{"$f":"IF(OR(AR36=0,AR36=\"\")=TRUE,\"\",MIN(AR36,IF(AS30<>\"\",AS30,MAX(AR34-AS28,0))))","v":""},{"$f":"IF(OR(AS36=0,AS36=\"\")=TRUE,\"\",MIN(AS36,IF(AT30<>\"\",AT30,MAX(AS34-AT28,0))))","v":""},{"$f":"IF(OR(AT36=0,AT36=\"\")=TRUE,\"\",MIN(AT36,IF(AU30<>\"\",AU30,MAX(AT34-AU28,0))))","v":""},{"$f":"IF(OR(AU36=0,AU36=\"\")=TRUE,\"\",MIN(AU36,IF(AV30<>\"\",AV30,MAX(AU34-AV28,0))))","v":""},{"$f":"IF(OR(AV36=0,AV36=\"\")=TRUE,\"\",MIN(AV36,IF(AW30<>\"\",AW30,MAX(AV34-AW28,0))))","v":""},{"$f":"IF(OR(AW36=0,AW36=\"\")=TRUE,\"\",MIN(AW36,IF(AX30<>\"\",AX30,MAX(AW34-AX28,0))))","v":""},{"$f":"IF(OR(AX36=0,AX36=\"\")=TRUE,\"\",MIN(AX36,IF(AY30<>\"\",AY30,MAX(AX34-AY28,0))))","v":""},{"$f":"IF(OR(AY36=0,AY36=\"\")=TRUE,\"\",MIN(AY36,IF(AZ30<>\"\",AZ30,MAX(AY34-AZ28,0))))","v":""},{"$f":"IF(OR(AZ36=0,AZ36=\"\")=TRUE,\"\",MIN(AZ36,IF(BA30<>\"\",BA30,MAX(AZ34-BA28,0))))","v":""},{"$f":"IF(OR(BA36=0,BA36=\"\")=TRUE,\"\",MIN(BA36,IF(BB30<>\"\",BB30,MAX(BA34-BB28,0))))","v":""},{"$f":"IF(OR(BB36=0,BB36=\"\")=TRUE,\"\",MIN(BB36,IF(BC30<>\"\",BC30,MAX(BB34-BC28,0))))","v":""}]
[null,null,"entspricht Tilgungssatz von",null,null,{"$f":"IF(OR(F27=0,F27=\"\")=TRUE,\"\",F31/F27)","v":""},{"$f":"IF(OR(G27=0,G27=\"\")=TRUE,\"\",G31/G27)","v":""},"","","","","","","","","",{"$f":"IF(OR(Q27=0,Q27=\"\")=TRUE,\"\",Q31/Q27)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Kapitaldienst p.a.",null,null,{"$f":"IF(OR(F27=\"\",F27=0)=TRUE,\"\",F27-F36+F28)","v":""},{"$f":"IF(G27=\"\",\"\",G27-G36+G28)","v":""},"","","","","","","","",{"$f":"IF(P27=\"\",\"\",P27-P36+P28)","v":""},{"$f":"IF(Q27=\"\",\"\",Q27-Q36+Q28)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Einmalige Sondertilgung"]
[null,null,"Restschuld zu Periodenende",null,null,{"$f":"IF('Ihre Übersicht'!D7>DATE('Ihre Kennzahlen im Verlauf'!F23,1,1),F27-Sheet3!M23-F35,F27-F31-F35)","v":0},{"$f":"IF(G27=\"\",\"\",IF(G27-G31-G35<=0,0,G27-G31-G35))","v":""},"","","","","","","","","",{"$f":"IF(Q27=\"\",\"\",IF(Q27-Q31-Q35<=0,0,Q27-Q31-Q35))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Ø Kapitaldienst p.m.",null,null,{"$f":"IF(OR(F27=0,F27=\"\")=TRUE,\"\",(F27-F36+F28)/Sheet3!K6)","v":""},{"$f":"IF(G27=\"\",\"\",IF(G34<F34,(F37),(G27-G36+G28)/12))","v":""},"","","","","","","","","",{"$f":"IF(Q27=\"\",\"\",IF(Q34<P34,(P37),(Q27-Q36+Q28)/12))","v":""},{"$f":"IF(R27=\"\",\"\",IF(R34<Q34,(Q37),(R27-R36+R28)/12))","v":""},{"$f":"IF(S27=\"\",\"\",IF(S34<R34,(R37),(S27-S36+S28)/12))","v":""},{"$f":"IF(T27=\"\",\"\",IF(T34<S34,(S37),(T27-T36+T28)/12))","v":""},{"$f":"IF(U27=\"\",\"\",IF(U34<T34,(T37),(U27-U36+U28)/12))","v":""},{"$f":"IF(V27=\"\",\"\",IF(V34<U34,(U37),(V27-V36+V28)/12))","v":""},{"$f":"IF(W27=\"\",\"\",IF(W34<V34,(V37),(W27-W36+W28)/12))","v":""},{"$f":"IF(X27=\"\",\"\",IF(X34<W34,(W37),(X27-X36+X28)/12))","v":""},{"$f":"IF(Y27=\"\",\"\",IF(Y34<X34,(X37),(Y27-Y36+Y28)/12))","v":""},{"$f":"IF(Z27=\"\",\"\",IF(Z34<Y34,(Y37),(Z27-Z36+Z28)/12))","v":""},{"$f":"IF(AA27=\"\",\"\",IF(AA34<Z34,(Z37),(AA27-AA36+AA28)/12))","v":""},{"$f":"IF(AB27=\"\",\"\",IF(AB34<AA34,(AA37),(AB27-AB36+AB28)/12))","v":""},{"$f":"IF(AC27=\"\",\"\",IF(AC34<AB34,(AB37),(AC27-AC36+AC28)/12))","v":""},{"$f":"IF(AD27=\"\",\"\",IF(AD34<AC34,(AC37),(AD27-AD36+AD28)/12))","v":""},{"$f":"IF(AE27=\"\",\"\",IF(AE34<AD34,(AD37),(AE27-AE36+AE28)/12))","v":""},{"$f":"IF(AF27=\"\",\"\",IF(AF34<AE34,(AE37),(AF27-AF36+AF28)/12))","v":""},{"$f":"IF(AG27=\"\",\"\",IF(AG34<AF34,(AF37),(AG27-AG36+AG28)/12))","v":""},{"$f":"IF(AH27=\"\",\"\",IF(AH34<AG34,(AG37),(AH27-AH36+AH28)/12))","v":""},{"$f":"IF(AI27=\"\",\"\",IF(AI34<AH34,(AH37),(AI27-AI36+AI28)/12))","v":""},{"$f":"IF(AJ27=\"\",\"\",IF(AJ34<AI34,(AI37),(AJ27-AJ36+AJ28)/12))","v":""},{"$f":"IF(AK27=\"\",\"\",IF(AK34<AJ34,(AJ37),(AK27-AK36+AK28)/12))","v":""},{"$f":"IF(AL27=\"\",\"\",IF(AL34<AK34,(AK37),(AL27-AL36+AL28)/12))","v":""},{"$f":"IF(AM27=\"\",\"\",IF(AM34<AL34,(AL37),(AM27-AM36+AM28)/12))","v":""},{"$f":"IF(AN27=\"\",\"\",IF(AN34<AM34,(AM37),(AN27-AN36+AN28)/12))","v":""},{"$f":"IF(AO27=\"\",\"\",IF(AO34<AN34,(AN37),(AO27-AO36+AO28)/12))","v":""},{"$f":"IF(AP27=\"\",\"\",IF(AP34<AO34,(AO37),(AP27-AP36+AP28)/12))","v":""},{"$f":"IF(AQ27=\"\",\"\",IF(AQ34<AP34,(AP37),(AQ27-AQ36+AQ28)/12))","v":""},{"$f":"IF(AR27=\"\",\"\",IF(AR34<AQ34,(AQ37),(AR27-AR36+AR28)/12))","v":""},{"$f":"IF(AS27=\"\",\"\",IF(AS34<AR34,(AR37),(AS27-AS36+AS28)/12))","v":""},{"$f":"IF(AT27=\"\",\"\",IF(AT34<AS34,(AS37),(AT27-AT36+AT28)/12))","v":""},{"$f":"IF(AU27=\"\",\"\",IF(AU34<AT34,(AT37),(AU27-AU36+AU28)/12))","v":""},{"$f":"IF(AV27=\"\",\"\",IF(AV34<AU34,(AU37),(AV27-AV36+AV28)/12))","v":""},{"$f":"IF(AW27=\"\",\"\",IF(AW34<AV34,(AV37),(AW27-AW36+AW28)/12))","v":""},{"$f":"IF(AX27=\"\",\"\",IF(AX34<AW34,(AW37),(AX27-AX36+AX28)/12))","v":""},{"$f":"IF(AY27=\"\",\"\",IF(AY34<AX34,(AX37),(AY27-AY36+AY28)/12))","v":""},{"$f":"IF(AZ27=\"\",\"\",IF(AZ34<AY34,(AY37),(AZ27-AZ36+AZ28)/12))","v":""},{"$f":"IF(BA27=\"\",\"\",IF(BA34<AZ34,(AZ37),(BA27-BA36+BA28)/12))","v":""},{"$f":"IF(BB27=\"\",\"\",IF(BB34<BA34,(BA37),(BB27-BB36+BB28)/12))","v":""},{"$f":"IF(BC27=\"\",\"\",IF(BC34<BB34,(BB37),(BC27-BC36+BC28)/12))","v":""}]
[]
[null,null,"DARLEHEN 3"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F40+1","v":2020},{"$f":"G40+1","v":2021},{"$f":"H40+1","v":2022},{"$f":"I40+1","v":2023},{"$f":"J40+1","v":2024},{"$f":"K40+1","v":2025},{"$f":"L40+1","v":2026},{"$f":"M40+1","v":2027},{"$f":"N40+1","v":2028},{"$f":"O40+1","v":2029},{"$f":"P40+1","v":2030},{"$f":"Q40+1","v":2031},{"$f":"R40+1","v":2032},{"$f":"S40+1","v":2033},{"$f":"T40+1","v":2034},{"$f":"U40+1","v":2035},{"$f":"V40+1","v":2036},{"$f":"W40+1","v":2037},{"$f":"X40+1","v":2038},{"$f":"Y40+1","v":2039},{"$f":"Z40+1","v":2040},{"$f":"AA40+1","v":2041},{"$f":"AB40+1","v":2042},{"$f":"AC40+1","v":2043},{"$f":"AD40+1","v":2044},{"$f":"AE40+1","v":2045},{"$f":"AF40+1","v":2046},{"$f":"AG40+1","v":2047},{"$f":"AH40+1","v":2048},{"$f":"AI40+1","v":2049},{"$f":"AJ40+1","v":2050},{"$f":"AK40+1","v":2051},{"$f":"AL40+1","v":2052},{"$f":"AM40+1","v":2053},{"$f":"AN40+1","v":2054},{"$f":"AO40+1","v":2055},{"$f":"AP40+1","v":2056},{"$f":"AQ40+1","v":2057},{"$f":"AR40+1","v":2058},{"$f":"AS40+1","v":2059},{"$f":"AT40+1","v":2060},{"$f":"AU40+1","v":2061},{"$f":"AV40+1","v":2062},{"$f":"AW40+1","v":2063},{"$f":"AX40+1","v":2064},{"$f":"AY40+1","v":2065},{"$f":"AZ40+1","v":2066},{"$f":"BA40+1","v":2067},{"$f":"BB40+1","v":2068}]
[null,null,"Zinsanpassung"]
[null,null,"gültiger Zinssatz",null,null,{"$f":"IF(OR(F44=0,F44=\"\")=TRUE,0,IF(F40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!F41=\"\",'Ihre Kennzahlen im Verlauf'!E42,'Ihre Kennzahlen im Verlauf'!F41)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(OR(F53<=0,F53=\"\")=TRUE,\"\",IF(G40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!G41=\"\",'Ihre Kennzahlen im Verlauf'!F42,'Ihre Kennzahlen im Verlauf'!G41)))","v":""},{"$f":"IF(OR(G53<=0,G53=\"\")=TRUE,\"\",IF(H40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!H41=\"\",'Ihre Kennzahlen im Verlauf'!G42,'Ihre Kennzahlen im Verlauf'!H41)))","v":""},{"$f":"IF(OR(H53<=0,H53=\"\")=TRUE,\"\",IF(I40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!I41=\"\",'Ihre Kennzahlen im Verlauf'!H42,'Ihre Kennzahlen im Verlauf'!I41)))","v":""},{"$f":"IF(OR(I53<=0,I53=\"\")=TRUE,\"\",IF(J40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!J41=\"\",'Ihre Kennzahlen im Verlauf'!I42,'Ihre Kennzahlen im Verlauf'!J41)))","v":""},{"$f":"IF(OR(J53<=0,J53=\"\")=TRUE,\"\",IF(K40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!K41=\"\",'Ihre Kennzahlen im Verlauf'!J42,'Ihre Kennzahlen im Verlauf'!K41)))","v":""},{"$f":"IF(OR(K53<=0,K53=\"\")=TRUE,\"\",IF(L40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!L41=\"\",'Ihre Kennzahlen im Verlauf'!K42,'Ihre Kennzahlen im Verlauf'!L41)))","v":""},{"$f":"IF(OR(L53<=0,L53=\"\")=TRUE,\"\",IF(M40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!M41=\"\",'Ihre Kennzahlen im Verlauf'!L42,'Ihre Kennzahlen im Verlauf'!M41)))","v":""},{"$f":"IF(OR(M53<=0,M53=\"\")=TRUE,\"\",IF(N40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!N41=\"\",'Ihre Kennzahlen im Verlauf'!M42,'Ihre Kennzahlen im Verlauf'!N41)))","v":""},{"$f":"IF(OR(N53<=0,N53=\"\")=TRUE,\"\",IF(O40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!O41=\"\",'Ihre Kennzahlen im Verlauf'!N42,'Ihre Kennzahlen im Verlauf'!O41)))","v":""},{"$f":"IF(OR(O53<=0,O53=\"\")=TRUE,\"\",IF(P40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!P41=\"\",'Ihre Kennzahlen im Verlauf'!O42,'Ihre Kennzahlen im Verlauf'!P41)))","v":""},{"$f":"IF(OR(P53<=0,P53=\"\")=TRUE,\"\",IF(Q40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!Q41=\"\",'Ihre Kennzahlen im Verlauf'!P42,'Ihre Kennzahlen im Verlauf'!Q41)))","v":""},{"$f":"IF(OR(Q53<=0,Q53=\"\")=TRUE,\"\",IF(R40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!R41=\"\",'Ihre Kennzahlen im Verlauf'!Q42,'Ihre Kennzahlen im Verlauf'!R41)))","v":""},{"$f":"IF(OR(R53<=0,R53=\"\")=TRUE,\"\",IF(S40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!S41=\"\",'Ihre Kennzahlen im Verlauf'!R42,'Ihre Kennzahlen im Verlauf'!S41)))","v":""},{"$f":"IF(OR(S53<=0,S53=\"\")=TRUE,\"\",IF(T40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!T41=\"\",'Ihre Kennzahlen im Verlauf'!S42,'Ihre Kennzahlen im Verlauf'!T41)))","v":""},{"$f":"IF(OR(T53<=0,T53=\"\")=TRUE,\"\",IF(U40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!U41=\"\",'Ihre Kennzahlen im Verlauf'!T42,'Ihre Kennzahlen im Verlauf'!U41)))","v":""},{"$f":"IF(OR(U53<=0,U53=\"\")=TRUE,\"\",IF(V40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!V41=\"\",'Ihre Kennzahlen im Verlauf'!U42,'Ihre Kennzahlen im Verlauf'!V41)))","v":""},{"$f":"IF(OR(V53<=0,V53=\"\")=TRUE,\"\",IF(W40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!W41=\"\",'Ihre Kennzahlen im Verlauf'!V42,'Ihre Kennzahlen im Verlauf'!W41)))","v":""},{"$f":"IF(OR(W53<=0,W53=\"\")=TRUE,\"\",IF(X40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!X41=\"\",'Ihre Kennzahlen im Verlauf'!W42,'Ihre Kennzahlen im Verlauf'!X41)))","v":""},{"$f":"IF(OR(X53<=0,X53=\"\")=TRUE,\"\",IF(Y40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!Y41=\"\",'Ihre Kennzahlen im Verlauf'!X42,'Ihre Kennzahlen im Verlauf'!Y41)))","v":""},{"$f":"IF(OR(Y53<=0,Y53=\"\")=TRUE,\"\",IF(Z40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!Z41=\"\",'Ihre Kennzahlen im Verlauf'!Y42,'Ihre Kennzahlen im Verlauf'!Z41)))","v":""},{"$f":"IF(OR(Z53<=0,Z53=\"\")=TRUE,\"\",IF(AA40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AA41=\"\",'Ihre Kennzahlen im Verlauf'!Z42,'Ihre Kennzahlen im Verlauf'!AA41)))","v":""},{"$f":"IF(OR(AA53<=0,AA53=\"\")=TRUE,\"\",IF(AB40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AB41=\"\",'Ihre Kennzahlen im Verlauf'!AA42,'Ihre Kennzahlen im Verlauf'!AB41)))","v":""},{"$f":"IF(OR(AB53<=0,AB53=\"\")=TRUE,\"\",IF(AC40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AC41=\"\",'Ihre Kennzahlen im Verlauf'!AB42,'Ihre Kennzahlen im Verlauf'!AC41)))","v":""},{"$f":"IF(OR(AC53<=0,AC53=\"\")=TRUE,\"\",IF(AD40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AD41=\"\",'Ihre Kennzahlen im Verlauf'!AC42,'Ihre Kennzahlen im Verlauf'!AD41)))","v":""},{"$f":"IF(OR(AD53<=0,AD53=\"\")=TRUE,\"\",IF(AE40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AE41=\"\",'Ihre Kennzahlen im Verlauf'!AD42,'Ihre Kennzahlen im Verlauf'!AE41)))","v":""},{"$f":"IF(OR(AE53<=0,AE53=\"\")=TRUE,\"\",IF(AF40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AF41=\"\",'Ihre Kennzahlen im Verlauf'!AE42,'Ihre Kennzahlen im Verlauf'!AF41)))","v":""},{"$f":"IF(OR(AF53<=0,AF53=\"\")=TRUE,\"\",IF(AG40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AG41=\"\",'Ihre Kennzahlen im Verlauf'!AF42,'Ihre Kennzahlen im Verlauf'!AG41)))","v":""},{"$f":"IF(OR(AG53<=0,AG53=\"\")=TRUE,\"\",IF(AH40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AH41=\"\",'Ihre Kennzahlen im Verlauf'!AG42,'Ihre Kennzahlen im Verlauf'!AH41)))","v":""},{"$f":"IF(OR(AH53<=0,AH53=\"\")=TRUE,\"\",IF(AI40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AI41=\"\",'Ihre Kennzahlen im Verlauf'!AH42,'Ihre Kennzahlen im Verlauf'!AI41)))","v":""},{"$f":"IF(OR(AI53<=0,AI53=\"\")=TRUE,\"\",IF(AJ40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AJ41=\"\",'Ihre Kennzahlen im Verlauf'!AI42,'Ihre Kennzahlen im Verlauf'!AJ41)))","v":""},{"$f":"IF(OR(AJ53<=0,AJ53=\"\")=TRUE,\"\",IF(AK40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AK41=\"\",'Ihre Kennzahlen im Verlauf'!AJ42,'Ihre Kennzahlen im Verlauf'!AK41)))","v":""},{"$f":"IF(OR(AK53<=0,AK53=\"\")=TRUE,\"\",IF(AL40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AL41=\"\",'Ihre Kennzahlen im Verlauf'!AK42,'Ihre Kennzahlen im Verlauf'!AL41)))","v":""},{"$f":"IF(OR(AL53<=0,AL53=\"\")=TRUE,\"\",IF(AM40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AM41=\"\",'Ihre Kennzahlen im Verlauf'!AL42,'Ihre Kennzahlen im Verlauf'!AM41)))","v":""},{"$f":"IF(OR(AM53<=0,AM53=\"\")=TRUE,\"\",IF(AN40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AN41=\"\",'Ihre Kennzahlen im Verlauf'!AM42,'Ihre Kennzahlen im Verlauf'!AN41)))","v":""},{"$f":"IF(OR(AN53<=0,AN53=\"\")=TRUE,\"\",IF(AO40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AO41=\"\",'Ihre Kennzahlen im Verlauf'!AN42,'Ihre Kennzahlen im Verlauf'!AO41)))","v":""},{"$f":"IF(OR(AO53<=0,AO53=\"\")=TRUE,\"\",IF(AP40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AP41=\"\",'Ihre Kennzahlen im Verlauf'!AO42,'Ihre Kennzahlen im Verlauf'!AP41)))","v":""},{"$f":"IF(OR(AP53<=0,AP53=\"\")=TRUE,\"\",IF(AQ40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AQ41=\"\",'Ihre Kennzahlen im Verlauf'!AP42,'Ihre Kennzahlen im Verlauf'!AQ41)))","v":""},{"$f":"IF(OR(AQ53<=0,AQ53=\"\")=TRUE,\"\",IF(AR40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AR41=\"\",'Ihre Kennzahlen im Verlauf'!AQ42,'Ihre Kennzahlen im Verlauf'!AR41)))","v":""},{"$f":"IF(OR(AR53<=0,AR53=\"\")=TRUE,\"\",IF(AS40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AS41=\"\",'Ihre Kennzahlen im Verlauf'!AR42,'Ihre Kennzahlen im Verlauf'!AS41)))","v":""},{"$f":"IF(OR(AS53<=0,AS53=\"\")=TRUE,\"\",IF(AT40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AT41=\"\",'Ihre Kennzahlen im Verlauf'!AS42,'Ihre Kennzahlen im Verlauf'!AT41)))","v":""},{"$f":"IF(OR(AT53<=0,AT53=\"\")=TRUE,\"\",IF(AU40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AU41=\"\",'Ihre Kennzahlen im Verlauf'!AT42,'Ihre Kennzahlen im Verlauf'!AU41)))","v":""},{"$f":"IF(OR(AU53<=0,AU53=\"\")=TRUE,\"\",IF(AV40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AV41=\"\",'Ihre Kennzahlen im Verlauf'!AU42,'Ihre Kennzahlen im Verlauf'!AV41)))","v":""},{"$f":"IF(OR(AV53<=0,AV53=\"\")=TRUE,\"\",IF(AW40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AW41=\"\",'Ihre Kennzahlen im Verlauf'!AV42,'Ihre Kennzahlen im Verlauf'!AW41)))","v":""},{"$f":"IF(OR(AW53<=0,AW53=\"\")=TRUE,\"\",IF(AX40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AX41=\"\",'Ihre Kennzahlen im Verlauf'!AW42,'Ihre Kennzahlen im Verlauf'!AX41)))","v":""},{"$f":"IF(OR(AX53<=0,AX53=\"\")=TRUE,\"\",IF(AY40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AY41=\"\",'Ihre Kennzahlen im Verlauf'!AX42,'Ihre Kennzahlen im Verlauf'!AY41)))","v":""},{"$f":"IF(OR(AY53<=0,AY53=\"\")=TRUE,\"\",IF(AZ40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!AZ41=\"\",'Ihre Kennzahlen im Verlauf'!AY42,'Ihre Kennzahlen im Verlauf'!AZ41)))","v":""},{"$f":"IF(OR(AZ53<=0,AZ53=\"\")=TRUE,\"\",IF(BA40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!BA41=\"\",'Ihre Kennzahlen im Verlauf'!AZ42,'Ihre Kennzahlen im Verlauf'!BA41)))","v":""},{"$f":"IF(OR(BA53<=0,BA53=\"\")=TRUE,\"\",IF(BB40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!BB41=\"\",'Ihre Kennzahlen im Verlauf'!BA42,'Ihre Kennzahlen im Verlauf'!BB41)))","v":""},{"$f":"IF(OR(BB53<=0,BB53=\"\")=TRUE,\"\",IF(BC40<=YEAR('Ihre Übersicht'!$D$7)+'Ihre Übersicht'!$X$16,'Ihre Übersicht'!$X$15,IF('Ihre Kennzahlen im Verlauf'!BC41=\"\",'Ihre Kennzahlen im Verlauf'!BB42,'Ihre Kennzahlen im Verlauf'!BC41)))","v":""}]
[]
[null,null,"Restschuld zu Periodenbeginn",null,null,{"$f":"'Ihre Übersicht'!X14","v":0},{"$f":"IF(F53=0,\"\",F53)","v":""},{"$f":"IF(G53=0,\"\",G53)","v":""},{"$f":"IF(H53=0,\"\",H53)","v":""},{"$f":"IF(I53=0,\"\",I53)","v":""},{"$f":"IF(J53=0,\"\",J53)","v":""},{"$f":"IF(K53=0,\"\",K53)","v":""},{"$f":"IF(L53=0,\"\",L53)","v":""},{"$f":"IF(M53=0,\"\",M53)","v":""},{"$f":"IF(N53=0,\"\",N53)","v":""},{"$f":"IF(O53=0,\"\",O53)","v":""},{"$f":"IF(P53=0,\"\",P53)","v":""},{"$f":"IF(Q53=0,\"\",Q53)","v":""},{"$f":"IF(R53=0,\"\",R53)","v":""},{"$f":"IF(S53=0,\"\",S53)","v":""},{"$f":"IF(T53=0,\"\",T53)","v":""},{"$f":"IF(U53=0,\"\",U53)","v":""},{"$f":"IF(V53=0,\"\",V53)","v":""},{"$f":"IF(W53=0,\"\",W53)","v":""},{"$f":"IF(X53=0,\"\",X53)","v":""},{"$f":"IF(Y53=0,\"\",Y53)","v":""},{"$f":"IF(Z53=0,\"\",Z53)","v":""},{"$f":"IF(AA53=0,\"\",AA53)","v":""},{"$f":"IF(AB53=0,\"\",AB53)","v":""},{"$f":"IF(AC53=0,\"\",AC53)","v":""},{"$f":"IF(AD53=0,\"\",AD53)","v":""},{"$f":"IF(AE53=0,\"\",AE53)","v":""},{"$f":"IF(AF53=0,\"\",AF53)","v":""},{"$f":"IF(AG53=0,\"\",AG53)","v":""},{"$f":"IF(AH53=0,\"\",AH53)","v":""},{"$f":"IF(AI53=0,\"\",AI53)","v":""},{"$f":"IF(AJ53=0,\"\",AJ53)","v":""},{"$f":"IF(AK53=0,\"\",AK53)","v":""},{"$f":"IF(AL53=0,\"\",AL53)","v":""},{"$f":"IF(AM53=0,\"\",AM53)","v":""},{"$f":"IF(AN53=0,\"\",AN53)","v":""},{"$f":"IF(AO53=0,\"\",AO53)","v":""},{"$f":"IF(AP53=0,\"\",AP53)","v":""},{"$f":"IF(AQ53=0,\"\",AQ53)","v":""},{"$f":"IF(AR53=0,\"\",AR53)","v":""},{"$f":"IF(AS53=0,\"\",AS53)","v":""},{"$f":"IF(AT53=0,\"\",AT53)","v":""},{"$f":"IF(AU53=0,\"\",AU53)","v":""},{"$f":"IF(AV53=0,\"\",AV53)","v":""},{"$f":"IF(AW53=0,\"\",AW53)","v":""},{"$f":"IF(AX53=0,\"\",AX53)","v":""},{"$f":"IF(AY53=0,\"\",AY53)","v":""},{"$f":"IF(AZ53=0,\"\",AZ53)","v":""},{"$f":"IF(BA53=0,\"\",BA53)","v":""},{"$f":"IF(BB53=0,\"\",BB53)","v":""}]
[null,null,"Zinsen p.a.",null,null,{"$f":"IF(F42=\"\",\"\",IF(Sheet3!S6>DATE('Ihre Kennzahlen im Verlauf'!F40,1,1),Sheet3!S23,F44*F42))","v":0},{"$f":"IF(G44=\"\",\"\",G44*G42)","v":""},"","","","","","","","","",{"$f":"IF(Q44=\"\",\"\",Q44*Q42)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Neue Soll-Tilgung p.a."]
[null,null,"Effektive-Tilgung",null,null,{"$f":"'Ihre Übersicht'!X14*'Ihre Übersicht'!X17","v":0},{"$f":"IF(OR(F53=0,F53=\"\")=TRUE,\"\",IF(G40-$F40>1,MIN(F53,IF(G47<>\"\",G47,MAX(F51-G45,0))),MIN(F53,IF(G47<>\"\",G47,MAX((F42+F49)*F44-G45,0)))))","v":""},{"$f":"IF(OR(G53=0,G53=\"\")=TRUE,\"\",MIN(G53,IF(H47<>\"\",H47,MAX(G51-H45,0))))","v":""},{"$f":"IF(OR(H53=0,H53=\"\")=TRUE,\"\",MIN(H53,IF(I47<>\"\",I47,MAX(H51-I45,0))))","v":""},{"$f":"IF(OR(I53=0,I53=\"\")=TRUE,\"\",MIN(I53,IF(J47<>\"\",J47,MAX(I51-J45,0))))","v":""},{"$f":"IF(OR(J53=0,J53=\"\")=TRUE,\"\",MIN(J53,IF(K47<>\"\",K47,MAX(J51-K45,0))))","v":""},{"$f":"IF(OR(K53=0,K53=\"\")=TRUE,\"\",MIN(K53,IF(L47<>\"\",L47,MAX(K51-L45,0))))","v":""},{"$f":"IF(OR(L53=0,L53=\"\")=TRUE,\"\",MIN(L53,IF(M47<>\"\",M47,MAX(L51-M45,0))))","v":""},{"$f":"IF(OR(M53=0,M53=\"\")=TRUE,\"\",MIN(M53,IF(N47<>\"\",N47,MAX(M51-N45,0))))","v":""},{"$f":"IF(OR(N53=0,N53=\"\")=TRUE,\"\",MIN(N53,IF(O47<>\"\",O47,MAX(N51-O45,0))))","v":""},{"$f":"IF(OR(O53=0,O53=\"\")=TRUE,\"\",MIN(O53,IF(P47<>\"\",P47,MAX(O51-P45,0))))","v":""},{"$f":"IF(OR(P53=0,P53=\"\")=TRUE,\"\",MIN(P53,IF(Q47<>\"\",Q47,MAX(P51-Q45,0))))","v":""},{"$f":"IF(OR(Q53=0,Q53=\"\")=TRUE,\"\",MIN(Q53,IF(R47<>\"\",R47,MAX(Q51-R45,0))))","v":""},{"$f":"IF(OR(R53=0,R53=\"\")=TRUE,\"\",MIN(R53,IF(S47<>\"\",S47,MAX(R51-S45,0))))","v":""},{"$f":"IF(OR(S53=0,S53=\"\")=TRUE,\"\",MIN(S53,IF(T47<>\"\",T47,MAX(S51-T45,0))))","v":""},{"$f":"IF(OR(T53=0,T53=\"\")=TRUE,\"\",MIN(T53,IF(U47<>\"\",U47,MAX(T51-U45,0))))","v":""},{"$f":"IF(OR(U53=0,U53=\"\")=TRUE,\"\",MIN(U53,IF(V47<>\"\",V47,MAX(U51-V45,0))))","v":""},{"$f":"IF(OR(V53=0,V53=\"\")=TRUE,\"\",MIN(V53,IF(W47<>\"\",W47,MAX(V51-W45,0))))","v":""},{"$f":"IF(OR(W53=0,W53=\"\")=TRUE,\"\",MIN(W53,IF(X47<>\"\",X47,MAX(W51-X45,0))))","v":""},{"$f":"IF(OR(X53=0,X53=\"\")=TRUE,\"\",MIN(X53,IF(Y47<>\"\",Y47,MAX(X51-Y45,0))))","v":""},{"$f":"IF(OR(Y53=0,Y53=\"\")=TRUE,\"\",MIN(Y53,IF(Z47<>\"\",Z47,MAX(Y51-Z45,0))))","v":""},{"$f":"IF(OR(Z53=0,Z53=\"\")=TRUE,\"\",MIN(Z53,IF(AA47<>\"\",AA47,MAX(Z51-AA45,0))))","v":""},{"$f":"IF(OR(AA53=0,AA53=\"\")=TRUE,\"\",MIN(AA53,IF(AB47<>\"\",AB47,MAX(AA51-AB45,0))))","v":""},{"$f":"IF(OR(AB53=0,AB53=\"\")=TRUE,\"\",MIN(AB53,IF(AC47<>\"\",AC47,MAX(AB51-AC45,0))))","v":""},{"$f":"IF(OR(AC53=0,AC53=\"\")=TRUE,\"\",MIN(AC53,IF(AD47<>\"\",AD47,MAX(AC51-AD45,0))))","v":""},{"$f":"IF(OR(AD53=0,AD53=\"\")=TRUE,\"\",MIN(AD53,IF(AE47<>\"\",AE47,MAX(AD51-AE45,0))))","v":""},{"$f":"IF(OR(AE53=0,AE53=\"\")=TRUE,\"\",MIN(AE53,IF(AF47<>\"\",AF47,MAX(AE51-AF45,0))))","v":""},{"$f":"IF(OR(AF53=0,AF53=\"\")=TRUE,\"\",MIN(AF53,IF(AG47<>\"\",AG47,MAX(AF51-AG45,0))))","v":""},{"$f":"IF(OR(AG53=0,AG53=\"\")=TRUE,\"\",MIN(AG53,IF(AH47<>\"\",AH47,MAX(AG51-AH45,0))))","v":""},{"$f":"IF(OR(AH53=0,AH53=\"\")=TRUE,\"\",MIN(AH53,IF(AI47<>\"\",AI47,MAX(AH51-AI45,0))))","v":""},{"$f":"IF(OR(AI53=0,AI53=\"\")=TRUE,\"\",MIN(AI53,IF(AJ47<>\"\",AJ47,MAX(AI51-AJ45,0))))","v":""},{"$f":"IF(OR(AJ53=0,AJ53=\"\")=TRUE,\"\",MIN(AJ53,IF(AK47<>\"\",AK47,MAX(AJ51-AK45,0))))","v":""},{"$f":"IF(OR(AK53=0,AK53=\"\")=TRUE,\"\",MIN(AK53,IF(AL47<>\"\",AL47,MAX(AK51-AL45,0))))","v":""},{"$f":"IF(OR(AL53=0,AL53=\"\")=TRUE,\"\",MIN(AL53,IF(AM47<>\"\",AM47,MAX(AL51-AM45,0))))","v":""},{"$f":"IF(OR(AM53=0,AM53=\"\")=TRUE,\"\",MIN(AM53,IF(AN47<>\"\",AN47,MAX(AM51-AN45,0))))","v":""},{"$f":"IF(OR(AN53=0,AN53=\"\")=TRUE,\"\",MIN(AN53,IF(AO47<>\"\",AO47,MAX(AN51-AO45,0))))","v":""},{"$f":"IF(OR(AO53=0,AO53=\"\")=TRUE,\"\",MIN(AO53,IF(AP47<>\"\",AP47,MAX(AO51-AP45,0))))","v":""},{"$f":"IF(OR(AP53=0,AP53=\"\")=TRUE,\"\",MIN(AP53,IF(AQ47<>\"\",AQ47,MAX(AP51-AQ45,0))))","v":""},{"$f":"IF(OR(AQ53=0,AQ53=\"\")=TRUE,\"\",MIN(AQ53,IF(AR47<>\"\",AR47,MAX(AQ51-AR45,0))))","v":""},{"$f":"IF(OR(AR53=0,AR53=\"\")=TRUE,\"\",MIN(AR53,IF(AS47<>\"\",AS47,MAX(AR51-AS45,0))))","v":""},{"$f":"IF(OR(AS53=0,AS53=\"\")=TRUE,\"\",MIN(AS53,IF(AT47<>\"\",AT47,MAX(AS51-AT45,0))))","v":""},{"$f":"IF(OR(AT53=0,AT53=\"\")=TRUE,\"\",MIN(AT53,IF(AU47<>\"\",AU47,MAX(AT51-AU45,0))))","v":""},{"$f":"IF(OR(AU53=0,AU53=\"\")=TRUE,\"\",MIN(AU53,IF(AV47<>\"\",AV47,MAX(AU51-AV45,0))))","v":""},{"$f":"IF(OR(AV53=0,AV53=\"\")=TRUE,\"\",MIN(AV53,IF(AW47<>\"\",AW47,MAX(AV51-AW45,0))))","v":""},{"$f":"IF(OR(AW53=0,AW53=\"\")=TRUE,\"\",MIN(AW53,IF(AX47<>\"\",AX47,MAX(AW51-AX45,0))))","v":""},{"$f":"IF(OR(AX53=0,AX53=\"\")=TRUE,\"\",MIN(AX53,IF(AY47<>\"\",AY47,MAX(AX51-AY45,0))))","v":""},{"$f":"IF(OR(AY53=0,AY53=\"\")=TRUE,\"\",MIN(AY53,IF(AZ47<>\"\",AZ47,MAX(AY51-AZ45,0))))","v":""},{"$f":"IF(OR(AZ53=0,AZ53=\"\")=TRUE,\"\",MIN(AZ53,IF(BA47<>\"\",BA47,MAX(AZ51-BA45,0))))","v":""},{"$f":"IF(OR(BA53=0,BA53=\"\")=TRUE,\"\",MIN(BA53,IF(BB47<>\"\",BB47,MAX(BA51-BB45,0))))","v":""},{"$f":"IF(OR(BB53=0,BB53=\"\")=TRUE,\"\",MIN(BB53,IF(BC47<>\"\",BC47,MAX(BB51-BC45,0))))","v":""}]
[null,null,"entspricht Tilgungssatz von",null,null,{"$f":"IF(OR(F44=0,F44=\"\")=TRUE,\"\",F48/F44)","v":""},{"$f":"IF(OR(G44=0,G44=\"\")=TRUE,\"\",G48/G44)","v":""},"","","","","","","","","",{"$f":"IF(OR(Q44=0,Q44=\"\")=TRUE,\"\",Q48/Q44)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Kapitaldienst p.a.",null,null,{"$f":"IF(OR(F44=\"\",F44=0)=TRUE,\"\",F44-F53+F45)","v":""},{"$f":"IF(G44=\"\",\"\",G44-G53+G45)","v":""},"","","","","","","","",{"$f":"IF(P44=\"\",\"\",P44-P53+P45)","v":""},{"$f":"IF(Q44=\"\",\"\",Q44-Q53+Q45)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Einmalige Sondertilgung"]
[null,null,"Restschuld zu Periodenende",null,null,{"$f":"IF('Ihre Übersicht'!D7>DATE('Ihre Kennzahlen im Verlauf'!F40,1,1),F44-Sheet3!T23-F52,F44-F48-F52)","v":0},{"$f":"IF(G44=\"\",\"\",IF(G44-G48-G52<=0,0,G44-G48-G52))","v":""},"","","","","","","","","",{"$f":"IF(Q44=\"\",\"\",IF(Q44-Q48-Q52<=0,0,Q44-Q48-Q52))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Ø Kapitaldienst p.m.",null,null,{"$f":"IF(OR(F44=0,F44=\"\")=TRUE,\"\",(F44-F53+F45)/Sheet3!R6)","v":""},{"$f":"IF(G44=\"\",\"\",IF(G51<F51,(F54),(G44-G53+G45)/12))","v":""},{"$f":"IF(H44=\"\",\"\",IF(H51<G51,(G54),(H44-H53+H45)/12))","v":""},{"$f":"IF(I44=\"\",\"\",IF(I51<H51,(H54),(I44-I53+I45)/12))","v":""},{"$f":"IF(J44=\"\",\"\",IF(J51<I51,(I54),(J44-J53+J45)/12))","v":""},{"$f":"IF(K44=\"\",\"\",IF(K51<J51,(J54),(K44-K53+K45)/12))","v":""},{"$f":"IF(L44=\"\",\"\",IF(L51<K51,(K54),(L44-L53+L45)/12))","v":""},{"$f":"IF(M44=\"\",\"\",IF(M51<L51,(L54),(M44-M53+M45)/12))","v":""},{"$f":"IF(N44=\"\",\"\",IF(N51<M51,(M54),(N44-N53+N45)/12))","v":""},{"$f":"IF(O44=\"\",\"\",IF(O51<N51,(N54),(O44-O53+O45)/12))","v":""},{"$f":"IF(P44=\"\",\"\",IF(P51<O51,(O54),(P44-P53+P45)/12))","v":""},{"$f":"IF(Q44=\"\",\"\",IF(Q51<P51,(P54),(Q44-Q53+Q45)/12))","v":""},{"$f":"IF(R44=\"\",\"\",IF(R51<Q51,(Q54),(R44-R53+R45)/12))","v":""},{"$f":"IF(S44=\"\",\"\",IF(S51<R51,(R54),(S44-S53+S45)/12))","v":""},{"$f":"IF(T44=\"\",\"\",IF(T51<S51,(S54),(T44-T53+T45)/12))","v":""},{"$f":"IF(U44=\"\",\"\",IF(U51<T51,(T54),(U44-U53+U45)/12))","v":""},{"$f":"IF(V44=\"\",\"\",IF(V51<U51,(U54),(V44-V53+V45)/12))","v":""},{"$f":"IF(W44=\"\",\"\",IF(W51<V51,(V54),(W44-W53+W45)/12))","v":""},{"$f":"IF(X44=\"\",\"\",IF(X51<W51,(W54),(X44-X53+X45)/12))","v":""},{"$f":"IF(Y44=\"\",\"\",IF(Y51<X51,(X54),(Y44-Y53+Y45)/12))","v":""},{"$f":"IF(Z44=\"\",\"\",IF(Z51<Y51,(Y54),(Z44-Z53+Z45)/12))","v":""},{"$f":"IF(AA44=\"\",\"\",IF(AA51<Z51,(Z54),(AA44-AA53+AA45)/12))","v":""},{"$f":"IF(AB44=\"\",\"\",IF(AB51<AA51,(AA54),(AB44-AB53+AB45)/12))","v":""},{"$f":"IF(AC44=\"\",\"\",IF(AC51<AB51,(AB54),(AC44-AC53+AC45)/12))","v":""},{"$f":"IF(AD44=\"\",\"\",IF(AD51<AC51,(AC54),(AD44-AD53+AD45)/12))","v":""},{"$f":"IF(AE44=\"\",\"\",IF(AE51<AD51,(AD54),(AE44-AE53+AE45)/12))","v":""},{"$f":"IF(AF44=\"\",\"\",IF(AF51<AE51,(AE54),(AF44-AF53+AF45)/12))","v":""},{"$f":"IF(AG44=\"\",\"\",IF(AG51<AF51,(AF54),(AG44-AG53+AG45)/12))","v":""},{"$f":"IF(AH44=\"\",\"\",IF(AH51<AG51,(AG54),(AH44-AH53+AH45)/12))","v":""},{"$f":"IF(AI44=\"\",\"\",IF(AI51<AH51,(AH54),(AI44-AI53+AI45)/12))","v":""},{"$f":"IF(AJ44=\"\",\"\",IF(AJ51<AI51,(AI54),(AJ44-AJ53+AJ45)/12))","v":""},{"$f":"IF(AK44=\"\",\"\",IF(AK51<AJ51,(AJ54),(AK44-AK53+AK45)/12))","v":""},{"$f":"IF(AL44=\"\",\"\",IF(AL51<AK51,(AK54),(AL44-AL53+AL45)/12))","v":""},{"$f":"IF(AM44=\"\",\"\",IF(AM51<AL51,(AL54),(AM44-AM53+AM45)/12))","v":""},{"$f":"IF(AN44=\"\",\"\",IF(AN51<AM51,(AM54),(AN44-AN53+AN45)/12))","v":""},{"$f":"IF(AO44=\"\",\"\",IF(AO51<AN51,(AN54),(AO44-AO53+AO45)/12))","v":""},{"$f":"IF(AP44=\"\",\"\",IF(AP51<AO51,(AO54),(AP44-AP53+AP45)/12))","v":""},{"$f":"IF(AQ44=\"\",\"\",IF(AQ51<AP51,(AP54),(AQ44-AQ53+AQ45)/12))","v":""},{"$f":"IF(AR44=\"\",\"\",IF(AR51<AQ51,(AQ54),(AR44-AR53+AR45)/12))","v":""},{"$f":"IF(AS44=\"\",\"\",IF(AS51<AR51,(AR54),(AS44-AS53+AS45)/12))","v":""},{"$f":"IF(AT44=\"\",\"\",IF(AT51<AS51,(AS54),(AT44-AT53+AT45)/12))","v":""},{"$f":"IF(AU44=\"\",\"\",IF(AU51<AT51,(AT54),(AU44-AU53+AU45)/12))","v":""},{"$f":"IF(AV44=\"\",\"\",IF(AV51<AU51,(AU54),(AV44-AV53+AV45)/12))","v":""},{"$f":"IF(AW44=\"\",\"\",IF(AW51<AV51,(AV54),(AW44-AW53+AW45)/12))","v":""},{"$f":"IF(AX44=\"\",\"\",IF(AX51<AW51,(AW54),(AX44-AX53+AX45)/12))","v":""},{"$f":"IF(AY44=\"\",\"\",IF(AY51<AX51,(AX54),(AY44-AY53+AY45)/12))","v":""},{"$f":"IF(AZ44=\"\",\"\",IF(AZ51<AY51,(AY54),(AZ44-AZ53+AZ45)/12))","v":""},{"$f":"IF(BA44=\"\",\"\",IF(BA51<AZ51,(AZ54),(BA44-BA53+BA45)/12))","v":""},{"$f":"IF(BB44=\"\",\"\",IF(BB51<BA51,(BA54),(BB44-BB53+BB45)/12))","v":""},{"$f":"IF(BC44=\"\",\"\",IF(BC51<BB51,(BB54),(BC44-BC53+BC45)/12))","v":""}]
[]
[null,null,"Darlehenswerte kumuliert"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F57+1","v":2020},{"$f":"G57+1","v":2021},{"$f":"H57+1","v":2022},{"$f":"I57+1","v":2023},{"$f":"J57+1","v":2024},{"$f":"K57+1","v":2025},{"$f":"L57+1","v":2026},{"$f":"M57+1","v":2027},{"$f":"N57+1","v":2028},{"$f":"O57+1","v":2029},{"$f":"P57+1","v":2030},{"$f":"Q57+1","v":2031},{"$f":"R57+1","v":2032},{"$f":"S57+1","v":2033},{"$f":"T57+1","v":2034},{"$f":"U57+1","v":2035},{"$f":"V57+1","v":2036},{"$f":"W57+1","v":2037},{"$f":"X57+1","v":2038},{"$f":"Y57+1","v":2039},{"$f":"Z57+1","v":2040},{"$f":"AA57+1","v":2041},{"$f":"AB57+1","v":2042},{"$f":"AC57+1","v":2043},{"$f":"AD57+1","v":2044},{"$f":"AE57+1","v":2045},{"$f":"AF57+1","v":2046},{"$f":"AG57+1","v":2047},{"$f":"AH57+1","v":2048},{"$f":"AI57+1","v":2049},{"$f":"AJ57+1","v":2050},{"$f":"AK57+1","v":2051},{"$f":"AL57+1","v":2052},{"$f":"AM57+1","v":2053},{"$f":"AN57+1","v":2054},{"$f":"AO57+1","v":2055},{"$f":"AP57+1","v":2056},{"$f":"AQ57+1","v":2057},{"$f":"AR57+1","v":2058},{"$f":"AS57+1","v":2059},{"$f":"AT57+1","v":2060},{"$f":"AU57+1","v":2061},{"$f":"AV57+1","v":2062},{"$f":"AW57+1","v":2063},{"$f":"AX57+1","v":2064},{"$f":"AY57+1","v":2065},{"$f":"AZ57+1","v":2066},{"$f":"BA57+1","v":2067},{"$f":"BB57+1","v":2068}]
[null,null,"Restschuld bei Periodenbeginn",null,null,{"$f":"SUM(F44,F27,F10)","v":0},{"$f":"IF(SUM(G44,G27,G10)=0,\"\",SUM(G44,G27,G10))","v":""},{"$f":"IF(SUM(H44,H27,H10)=0,\"\",SUM(H44,H27,H10))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Zinsen",null,null,{"$f":"SUM(F45,F28,F11)","v":0},{"$f":"IF(SUM(G45,G28,G11)=0,\"\",SUM(G45,G28,G11))","v":""},{"$f":"IF(SUM(H45,H28,H11)=0,\"\",SUM(H45,H28,H11))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"gewichteter Zinssatz aller Darlehen",null,null,{"$f":"IF(SUM(F10,F27,F44)=0,\"\",SUM(F44*F42,F27*F25,F10*F8)/SUM(F10,F27,F44))","v":""},{"$f":"IF(G58=\"\",\"\",G60/G58)","v":""},{"$f":"IF(H58=\"\",\"\",H60/H58)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Tilgung",null,null,{"$f":"(F48+F31+F14)/12","v":0},{"$f":"IF(SUM(G48,G31,G14)=0,\"\",SUM(G48,G31,G14))","v":""},{"$f":"IF(SUM(H48,H31,H14)=0,\"\",SUM(H48,H31,H14))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Tilgung über Jahre kummuliert",null,null,{"$f":"F63","v":0},{"$f":"IF(G63=\"\",\"\",G63+F64)","v":""},{"$f":"IF(H63=\"\",\"\",H63+G64)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC63=\"\",\"\",BC63+BB64)","v":""}]
[null,null,"entspricht Tilgungssatz",null,null,{"$f":"IF(OR(F58=0,F58=\"\")=TRUE,\"\",(F63*12)/F58)","v":""},{"$f":"IF(G58=\"\",\"\",G63/G58)","v":""},{"$f":"IF(H58=\"\",\"\",H63/H58)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Kapitaldienst p.a.",null,null,{"$f":"SUM(F51,F34,F17)","v":0},{"$f":"IF(SUM(G51,G34,G17)=0,\"\",SUM(G51,G34,G17))","v":""},{"$f":"IF(SUM(H51,H34,H17)=0,\"\",SUM(H51,H34,H17))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Restschuld bei Periodenende",null,null,{"$f":"SUM(F53,F36,F19)","v":0},{"$f":"IF(SUM(G53,G36,G19)=0,\"\",SUM(G53,G36,G19))","v":""},{"$f":"IF(SUM(H53,H36,H19)=0,\"\",SUM(H53,H36,H19))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Ø Kapitaldienst pro Monat",null,null,{"$f":"F67/Sheet3!$D$6","v":0},{"$f":"IF(G67=\"\",\"\",G67/12)","v":""},{"$f":"IF(H67=\"\",\"\",H67/12)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"WERTENTWICKLUNG DER IMMOBILIE"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F72+1","v":2020},{"$f":"G72+1","v":2021},{"$f":"H72+1","v":2022},{"$f":"I72+1","v":2023},{"$f":"J72+1","v":2024},{"$f":"K72+1","v":2025},{"$f":"L72+1","v":2026},{"$f":"M72+1","v":2027},{"$f":"N72+1","v":2028},{"$f":"O72+1","v":2029},{"$f":"P72+1","v":2030},{"$f":"Q72+1","v":2031},{"$f":"R72+1","v":2032},{"$f":"S72+1","v":2033},{"$f":"T72+1","v":2034},{"$f":"U72+1","v":2035},{"$f":"V72+1","v":2036},{"$f":"W72+1","v":2037},{"$f":"X72+1","v":2038},{"$f":"Y72+1","v":2039},{"$f":"Z72+1","v":2040},{"$f":"AA72+1","v":2041},{"$f":"AB72+1","v":2042},{"$f":"AC72+1","v":2043},2044,{"$f":"AE72+1","v":2045},{"$f":"AF72+1","v":2046},{"$f":"AG72+1","v":2047},{"$f":"AH72+1","v":2048},{"$f":"AI72+1","v":2049},{"$f":"AJ72+1","v":2050},{"$f":"AK72+1","v":2051},{"$f":"AL72+1","v":2052},{"$f":"AM72+1","v":2053},{"$f":"AN72+1","v":2054},{"$f":"AO72+1","v":2055},{"$f":"AP72+1","v":2056},2057,{"$f":"AR72+1","v":2058},{"$f":"AS72+1","v":2059},{"$f":"AT72+1","v":2060},{"$f":"AU72+1","v":2061},{"$f":"AV72+1","v":2062},{"$f":"AW72+1","v":2063},{"$f":"AX72+1","v":2064},{"$f":"AY72+1","v":2065},{"$f":"AZ72+1","v":2066},{"$f":"BA72+1","v":2067},{"$f":"BB72+1","v":2068}]
[null,null,"Wert der Immobilie am Jahresanfang",null,null,{"$f":"'Ihre Übersicht'!L12","v":0},{"$f":"F75","v":0},{"$f":"G75","v":0},0,0,0,0,0,0,0,0,{"$f":"P75","v":0},{"$f":"Q75","v":0},{"$f":"R75","v":0},{"$f":"S75","v":0},{"$f":"T75","v":0},{"$f":"U75","v":0},{"$f":"V75","v":0},{"$f":"W75","v":0},{"$f":"X75","v":0},{"$f":"Y75","v":0},{"$f":"Z75","v":0},{"$f":"AA75","v":0},{"$f":"AB75","v":0},{"$f":"AC75","v":0},{"$f":"AD75","v":0},{"$f":"AE75","v":0},{"$f":"AF75","v":0},{"$f":"AG75","v":0},{"$f":"AH75","v":0},{"$f":"AI75","v":0},{"$f":"AJ75","v":0},{"$f":"AK75","v":0},{"$f":"AL75","v":0},{"$f":"AM75","v":0},{"$f":"AN75","v":0},{"$f":"AO75","v":0},{"$f":"AP75","v":0},{"$f":"AQ75","v":0},{"$f":"AR75","v":0},{"$f":"AS75","v":0},{"$f":"AT75","v":0},{"$f":"AU75","v":0},{"$f":"AV75","v":0},{"$f":"AW75","v":0},{"$f":"AX75","v":0},{"$f":"AY75","v":0},{"$f":"AZ75","v":0},{"$f":"BA75","v":0},{"$f":"BB75","v":0}]
[null,null,"Wertentwicklung im Jahr",null,null,{"$f":"F73*'Ihre Übersicht'!$L$34","v":0},{"$f":"G73*'Ihre Übersicht'!$L$34","v":0},{"$f":"H73*'Ihre Übersicht'!$L$34","v":0},{"$f":"I73*'Ihre Übersicht'!$L$34","v":0},{"$f":"J73*'Ihre Übersicht'!$L$34","v":0},{"$f":"K73*'Ihre Übersicht'!$L$34","v":0},{"$f":"L73*'Ihre Übersicht'!$L$34","v":0},{"$f":"M73*'Ihre Übersicht'!$L$34","v":0},{"$f":"N73*'Ihre Übersicht'!$L$34","v":0},{"$f":"O73*'Ihre Übersicht'!$L$34","v":0},{"$f":"P73*'Ihre Übersicht'!$L$34","v":0},{"$f":"Q73*'Ihre Übersicht'!$L$34","v":0},{"$f":"R73*'Ihre Übersicht'!$L$34","v":0},{"$f":"S73*'Ihre Übersicht'!$L$34","v":0},{"$f":"T73*'Ihre Übersicht'!$L$34","v":0},{"$f":"U73*'Ihre Übersicht'!$L$34","v":0},{"$f":"V73*'Ihre Übersicht'!$L$34","v":0},{"$f":"W73*'Ihre Übersicht'!$L$34","v":0},{"$f":"X73*'Ihre Übersicht'!$L$34","v":0},{"$f":"Y73*'Ihre Übersicht'!$L$34","v":0},{"$f":"Z73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AA73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AB73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AC73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AD73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AE73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AF73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AG73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AH73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AI73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AJ73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AK73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AL73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AM73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AN73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AO73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AP73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AQ73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AR73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AS73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AT73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AU73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AV73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AW73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AX73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AY73*'Ihre Übersicht'!$L$34","v":0},{"$f":"AZ73*'Ihre Übersicht'!$L$34","v":0},{"$f":"BA73*'Ihre Übersicht'!$L$34","v":0},{"$f":"BB73*'Ihre Übersicht'!$L$34","v":0},{"$f":"BC73*'Ihre Übersicht'!$L$34","v":0}]
[null,null,"Wert der Immobilie am Jahresende",null,null,{"$f":"F73+F74","v":0},{"$f":"G73+G74","v":0},{"$f":"H73+H74","v":0},0,0,0,0,0,0,0,0,{"$f":"Q73+Q74","v":0},{"$f":"R73+R74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nettovermögen Jahresende",null,null,{"$f":"IF(AND(F19=\"\",F36=\"\")=TRUE,F75,IF(F19=\"\",F75-F36,IF(F36=\"\",F75-F19,F75-F36-F19)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL19=\"\",AL36=\"\")=TRUE,AL75,IF(AL19=\"\",AL75-AL36,IF(AL36=\"\",AL75-AL19,AL75-AL36-AL19)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"MIETENTWICKLUNG DER IMMOBILIE"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F79+1","v":2020},{"$f":"G79+1","v":2021},{"$f":"H79+1","v":2022},{"$f":"I79+1","v":2023},{"$f":"J79+1","v":2024},{"$f":"K79+1","v":2025},{"$f":"L79+1","v":2026},{"$f":"M79+1","v":2027},{"$f":"N79+1","v":2028},{"$f":"O79+1","v":2029},{"$f":"P79+1","v":2030},{"$f":"Q79+1","v":2031},{"$f":"R79+1","v":2032},{"$f":"S79+1","v":2033},{"$f":"T79+1","v":2034},{"$f":"U79+1","v":2035},{"$f":"V79+1","v":2036},{"$f":"W79+1","v":2037},{"$f":"X79+1","v":2038},{"$f":"Y79+1","v":2039},{"$f":"Z79+1","v":2040},{"$f":"AA79+1","v":2041},{"$f":"AB79+1","v":2042},{"$f":"AC79+1","v":2043},2044,{"$f":"AE79+1","v":2045},{"$f":"AF79+1","v":2046},{"$f":"AG79+1","v":2047},{"$f":"AH79+1","v":2048},{"$f":"AI79+1","v":2049},{"$f":"AJ79+1","v":2050},{"$f":"AK79+1","v":2051},{"$f":"AL79+1","v":2052},{"$f":"AM79+1","v":2053},{"$f":"AN79+1","v":2054},{"$f":"AO79+1","v":2055},{"$f":"AP79+1","v":2056},2057,{"$f":"AR79+1","v":2058},{"$f":"AS79+1","v":2059},{"$f":"AT79+1","v":2060},{"$f":"AU79+1","v":2061},{"$f":"AV79+1","v":2062},{"$f":"AW79+1","v":2063},{"$f":"AX79+1","v":2064},{"$f":"AY79+1","v":2065},{"$f":"AZ79+1","v":2066},{"$f":"BA79+1","v":2067},{"$f":"BB79+1","v":2068}]
[null,null,"Nettokaltmiete",null,null,{"$f":"IF(Sheet3!$X$4=\"NEIN\",'Ihre Übersicht'!F31,'Kalkulation Mehrfamilienhaus'!F9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",F80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!F9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",G80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!G9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",H80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!H9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",I80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!I9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",J80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!J9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",K80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!K9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",L80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!L9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",M80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!M9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",N80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!N9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",O80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!O9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",P80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!P9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",Q80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!Q9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",R80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!R9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",S80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!S9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",T80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!T9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",U80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!U9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",V80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!V9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",W80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!W9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",X80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!X9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",Y80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!Y9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",Z80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!Z9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AA80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AA9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AB80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AB9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AC80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AC9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AD80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AD9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AE80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AE9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AF80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AF9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AG80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AG9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AH80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AH9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AI80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AI9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AJ80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AJ9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AK80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AK9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AL80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AL9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AM80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AM9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AN80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AN9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AO80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AO9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AP80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AP9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AQ80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AQ9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AR80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AR9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AS80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AS9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AT80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AT9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AU80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AU9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AV80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AV9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AW80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AW9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AX80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AX9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AY80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AY9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",AZ80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!AZ9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",BA80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!BA9)","v":0},{"$f":"IF(Sheet3!$X$4=\"NEIN\",BB80*(1+'Ihre Übersicht'!$L$33),'Kalkulation Mehrfamilienhaus'!BB9)","v":0}]
[null,null,"umlagefähige Kosten",null,null,{"$f":"'Ihre Übersicht'!X27","v":0},{"$f":"F81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"G81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"H81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"I81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"J81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"K81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"L81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"M81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"N81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"O81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"P81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Q81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"R81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"S81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"T81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"U81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"V81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"W81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"X81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Y81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Z81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AA81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AB81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AC81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AD81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AE81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AF81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AG81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AH81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AI81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AJ81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AK81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AL81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AM81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AN81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AO81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AP81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AQ81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AR81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AS81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AT81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AU81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AV81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AW81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AX81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AY81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AZ81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"BA81*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"BB81*(1+'Ihre Übersicht'!$L$32)","v":0}]
[null,null,"Warmmiete",null,null,{"$f":"F80+F81","v":0},{"$f":"G80+G81","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q80+Q81","v":0},{"$f":"R80+R81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"ABSCHREIBUNG DER IMMOBILIE"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F85+1","v":2020},{"$f":"G85+1","v":2021},{"$f":"H85+1","v":2022},{"$f":"I85+1","v":2023},{"$f":"J85+1","v":2024},{"$f":"K85+1","v":2025},{"$f":"L85+1","v":2026},{"$f":"M85+1","v":2027},{"$f":"N85+1","v":2028},{"$f":"O85+1","v":2029},{"$f":"P85+1","v":2030},{"$f":"Q85+1","v":2031},{"$f":"R85+1","v":2032},{"$f":"S85+1","v":2033},{"$f":"T85+1","v":2034},{"$f":"U85+1","v":2035},{"$f":"V85+1","v":2036},{"$f":"W85+1","v":2037},{"$f":"X85+1","v":2038},{"$f":"Y85+1","v":2039},{"$f":"Z85+1","v":2040},{"$f":"AA85+1","v":2041},{"$f":"AB85+1","v":2042},{"$f":"AC85+1","v":2043},2044,{"$f":"AE85+1","v":2045},{"$f":"AF85+1","v":2046},{"$f":"AG85+1","v":2047},{"$f":"AH85+1","v":2048},{"$f":"AI85+1","v":2049},{"$f":"AJ85+1","v":2050},{"$f":"AK85+1","v":2051},{"$f":"AL85+1","v":2052},{"$f":"AM85+1","v":2053},{"$f":"AN85+1","v":2054},{"$f":"AO85+1","v":2055},{"$f":"AP85+1","v":2056},2057,{"$f":"AR85+1","v":2058},{"$f":"AS85+1","v":2059},{"$f":"AT85+1","v":2060},{"$f":"AU85+1","v":2061},{"$f":"AV85+1","v":2062},{"$f":"AW85+1","v":2063},{"$f":"AX85+1","v":2064},{"$f":"AY85+1","v":2065},{"$f":"AZ85+1","v":2066},{"$f":"BA85+1","v":2067},{"$f":"BB85+1","v":2068}]
[null,null,"Basis für Abschreibung",null,null,{"$f":"'Ihre Übersicht'!L29","v":0},{"$f":"IF(G85<=F$85+1/'Ihre Übersicht'!$L$27,IF(G87=\"\",\"\",F86),\"\")","v":0},{"$f":"IF(H85<=G$85+1/'Ihre Übersicht'!$L$27,IF(H87=\"\",\"\",G86),\"\")","v":0},{"$f":"IF(I85<=H$85+1/'Ihre Übersicht'!$L$27,IF(I87=\"\",\"\",H86),\"\")","v":0},{"$f":"IF(J85<=I$85+1/'Ihre Übersicht'!$L$27,IF(J87=\"\",\"\",I86),\"\")","v":0},{"$f":"IF(K85<=J$85+1/'Ihre Übersicht'!$L$27,IF(K87=\"\",\"\",J86),\"\")","v":0},{"$f":"IF(L85<=K$85+1/'Ihre Übersicht'!$L$27,IF(L87=\"\",\"\",K86),\"\")","v":0},{"$f":"IF(M85<=L$85+1/'Ihre Übersicht'!$L$27,IF(M87=\"\",\"\",L86),\"\")","v":0},{"$f":"IF(N85<=M$85+1/'Ihre Übersicht'!$L$27,IF(N87=\"\",\"\",M86),\"\")","v":0},{"$f":"IF(O85<=N$85+1/'Ihre Übersicht'!$L$27,IF(O87=\"\",\"\",N86),\"\")","v":0},{"$f":"IF(P85<=O$85+1/'Ihre Übersicht'!$L$27,IF(P87=\"\",\"\",O86),\"\")","v":0},{"$f":"IF(Q85<=P$85+1/'Ihre Übersicht'!$L$27,IF(Q87=\"\",\"\",P86),\"\")","v":0},{"$f":"IF(R85<=Q$85+1/'Ihre Übersicht'!$L$27,IF(R87=\"\",\"\",Q86),\"\")","v":0},{"$f":"IF(S85<=R$85+1/'Ihre Übersicht'!$L$27,IF(S87=\"\",\"\",R86),\"\")","v":0},{"$f":"IF(T85<=S$85+1/'Ihre Übersicht'!$L$27,IF(T87=\"\",\"\",S86),\"\")","v":0},{"$f":"IF(U85<=T$85+1/'Ihre Übersicht'!$L$27,IF(U87=\"\",\"\",T86),\"\")","v":0},{"$f":"IF(V85<=U$85+1/'Ihre Übersicht'!$L$27,IF(V87=\"\",\"\",U86),\"\")","v":0},{"$f":"IF(W85<=V$85+1/'Ihre Übersicht'!$L$27,IF(W87=\"\",\"\",V86),\"\")","v":0},{"$f":"IF(X85<=W$85+1/'Ihre Übersicht'!$L$27,IF(X87=\"\",\"\",W86),\"\")","v":0},{"$f":"IF(Y85<=X$85+1/'Ihre Übersicht'!$L$27,IF(Y87=\"\",\"\",X86),\"\")","v":0},{"$f":"IF(Z85<=Y$85+1/'Ihre Übersicht'!$L$27,IF(Z87=\"\",\"\",Y86),\"\")","v":0},{"$f":"IF(AA85<=Z$85+1/'Ihre Übersicht'!$L$27,IF(AA87=\"\",\"\",Z86),\"\")","v":0},{"$f":"IF(AB85<=AA$85+1/'Ihre Übersicht'!$L$27,IF(AB87=\"\",\"\",AA86),\"\")","v":0},{"$f":"IF(AC85<=AB$85+1/'Ihre Übersicht'!$L$27,IF(AC87=\"\",\"\",AB86),\"\")","v":0},{"$f":"IF(AD85<=AC$85+1/'Ihre Übersicht'!$L$27,IF(AD87=\"\",\"\",AC86),\"\")","v":0},{"$f":"IF(AE85<=AD$85+1/'Ihre Übersicht'!$L$27,IF(AE87=\"\",\"\",AD86),\"\")","v":0},{"$f":"IF(AF85<=AE$85+1/'Ihre Übersicht'!$L$27,IF(AF87=\"\",\"\",AE86),\"\")","v":0},{"$f":"IF(AG85<=AF$85+1/'Ihre Übersicht'!$L$27,IF(AG87=\"\",\"\",AF86),\"\")","v":0},{"$f":"IF(AH85<=AG$85+1/'Ihre Übersicht'!$L$27,IF(AH87=\"\",\"\",AG86),\"\")","v":0},{"$f":"IF(AI85<=AH$85+1/'Ihre Übersicht'!$L$27,IF(AI87=\"\",\"\",AH86),\"\")","v":0},{"$f":"IF(AJ85<=AI$85+1/'Ihre Übersicht'!$L$27,IF(AJ87=\"\",\"\",AI86),\"\")","v":0},{"$f":"IF(AK85<=AJ$85+1/'Ihre Übersicht'!$L$27,IF(AK87=\"\",\"\",AJ86),\"\")","v":0},{"$f":"IF(AL85<=AK$85+1/'Ihre Übersicht'!$L$27,IF(AL87=\"\",\"\",AK86),\"\")","v":0},{"$f":"IF(AM85<=AL$85+1/'Ihre Übersicht'!$L$27,IF(AM87=\"\",\"\",AL86),\"\")","v":0},{"$f":"IF(AN85<=AM$85+1/'Ihre Übersicht'!$L$27,IF(AN87=\"\",\"\",AM86),\"\")","v":0},{"$f":"IF(AO85<=AN$85+1/'Ihre Übersicht'!$L$27,IF(AO87=\"\",\"\",AN86),\"\")","v":0},{"$f":"IF(AP85<=AO$85+1/'Ihre Übersicht'!$L$27,IF(AP87=\"\",\"\",AO86),\"\")","v":0},{"$f":"IF(AQ85<=AP$85+1/'Ihre Übersicht'!$L$27,IF(AQ87=\"\",\"\",AP86),\"\")","v":0},{"$f":"IF(AR85<=AQ$85+1/'Ihre Übersicht'!$L$27,IF(AR87=\"\",\"\",AQ86),\"\")","v":0},{"$f":"IF(AS85<=AR$85+1/'Ihre Übersicht'!$L$27,IF(AS87=\"\",\"\",AR86),\"\")","v":0},{"$f":"IF(AT85<=AS$85+1/'Ihre Übersicht'!$L$27,IF(AT87=\"\",\"\",AS86),\"\")","v":0},{"$f":"IF(AU85<=AT$85+1/'Ihre Übersicht'!$L$27,IF(AU87=\"\",\"\",AT86),\"\")","v":0},{"$f":"IF(AV85<=AU$85+1/'Ihre Übersicht'!$L$27,IF(AV87=\"\",\"\",AU86),\"\")","v":0},{"$f":"IF(AW85<=AV$85+1/'Ihre Übersicht'!$L$27,IF(AW87=\"\",\"\",AV86),\"\")","v":0},{"$f":"IF(AX85<=AW$85+1/'Ihre Übersicht'!$L$27,IF(AX87=\"\",\"\",AW86),\"\")","v":0},{"$f":"IF(AY85<=AX$85+1/'Ihre Übersicht'!$L$27,IF(AY87=\"\",\"\",AX86),\"\")","v":0},{"$f":"IF(AZ85<=AY$85+1/'Ihre Übersicht'!$L$27,IF(AZ87=\"\",\"\",AY86),\"\")","v":0},{"$f":"IF(BA85<=AZ$85+1/'Ihre Übersicht'!$L$27,IF(BA87=\"\",\"\",AZ86),\"\")","v":0},{"$f":"IF(BB85<=BA$85+1/'Ihre Übersicht'!$L$27,IF(BB87=\"\",\"\",BA86),\"\")","v":0},{"$f":"IF(BC85<=BB$85+1/'Ihre Übersicht'!$L$27,IF(BC87=\"\",\"\",BB86),\"\")","v":0}]
[null,null,"AfA-Satz",null,null,{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}},{"$f":"'Ihre Übersicht'!$L$27","v":{"v":0.02,"d":"2.0%"}}]
[null,null,"Abschreibung pro Jahr",null,null,{"$f":"F87*F86","v":0},{"$f":"G87*G86","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q87*Q86","v":0},{"$f":"R87*R86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Abschreibung pro Monat",null,null,{"$f":"F88/12","v":0},{"$f":"G88/12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q88/12","v":0},{"$f":"R88/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kum. Abschreibung am Jahresende",null,null,{"$f":"F88","v":0},{"$f":"IF(G88=\"\",\"\",F90+G88)","v":0},{"$f":"IF(H88=\"\",\"\",G90+H88)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(Q88=\"\",\"\",P90+Q88)","v":0},{"$f":"IF(R88=\"\",\"\",Q90+R88)","v":0},{"$f":"IF(S88=\"\",\"\",R90+S88)","v":0},{"$f":"IF(T88=\"\",\"\",S90+T88)","v":0},{"$f":"IF(U88=\"\",\"\",T90+U88)","v":0},{"$f":"IF(V88=\"\",\"\",U90+V88)","v":0},{"$f":"IF(W88=\"\",\"\",V90+W88)","v":0},{"$f":"IF(X88=\"\",\"\",W90+X88)","v":0},{"$f":"IF(Y88=\"\",\"\",X90+Y88)","v":0},{"$f":"IF(Z88=\"\",\"\",Y90+Z88)","v":0},{"$f":"IF(AA88=\"\",\"\",Z90+AA88)","v":0},{"$f":"IF(AB88=\"\",\"\",AA90+AB88)","v":0},{"$f":"IF(AC88=\"\",\"\",AB90+AC88)","v":0},{"$f":"IF(AD88=\"\",\"\",AC90+AD88)","v":0},{"$f":"IF(AE88=\"\",\"\",AD90+AE88)","v":0},{"$f":"IF(AF88=\"\",\"\",AE90+AF88)","v":0},{"$f":"IF(AG88=\"\",\"\",AF90+AG88)","v":0},{"$f":"IF(AH88=\"\",\"\",AG90+AH88)","v":0},{"$f":"IF(AI88=\"\",\"\",AH90+AI88)","v":0},{"$f":"IF(AJ88=\"\",\"\",AI90+AJ88)","v":0},{"$f":"IF(AK88=\"\",\"\",AJ90+AK88)","v":0},{"$f":"IF(AL88=\"\",\"\",AK90+AL88)","v":0},{"$f":"IF(AM88=\"\",\"\",AL90+AM88)","v":0},{"$f":"IF(AN88=\"\",\"\",AM90+AN88)","v":0},{"$f":"IF(AO88=\"\",\"\",AN90+AO88)","v":0},{"$f":"IF(AP88=\"\",\"\",AO90+AP88)","v":0},{"$f":"IF(AQ88=\"\",\"\",AP90+AQ88)","v":0},{"$f":"IF(AR88=\"\",\"\",AQ90+AR88)","v":0},{"$f":"IF(AS88=\"\",\"\",AR90+AS88)","v":0},{"$f":"IF(AT88=\"\",\"\",AS90+AT88)","v":0},{"$f":"IF(AU88=\"\",\"\",AT90+AU88)","v":0},{"$f":"IF(AV88=\"\",\"\",AU90+AV88)","v":0},{"$f":"IF(AW88=\"\",\"\",AV90+AW88)","v":0},{"$f":"IF(AX88=\"\",\"\",AW90+AX88)","v":0},{"$f":"IF(AY88=\"\",\"\",AX90+AY88)","v":0},{"$f":"IF(AZ88=\"\",\"\",AY90+AZ88)","v":0},{"$f":"IF(BA88=\"\",\"\",AZ90+BA88)","v":0},{"$f":"IF(BB88=\"\",\"\",BA90+BB88)","v":0},{"$f":"IF(BC88=\"\",\"\",BB90+BC88)","v":0}]
[]
[null,null,"monatlicher Cashflow"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F93+1","v":2020},{"$f":"G93+1","v":2021},{"$f":"H93+1","v":2022},{"$f":"I93+1","v":2023},{"$f":"J93+1","v":2024},{"$f":"K93+1","v":2025},{"$f":"L93+1","v":2026},{"$f":"M93+1","v":2027},{"$f":"N93+1","v":2028},{"$f":"O93+1","v":2029},{"$f":"P93+1","v":2030},{"$f":"Q93+1","v":2031},{"$f":"R93+1","v":2032},{"$f":"S93+1","v":2033},{"$f":"T93+1","v":2034},{"$f":"U93+1","v":2035},{"$f":"V93+1","v":2036},{"$f":"W93+1","v":2037},{"$f":"X93+1","v":2038},{"$f":"Y93+1","v":2039},{"$f":"Z93+1","v":2040},{"$f":"AA93+1","v":2041},{"$f":"AB93+1","v":2042},{"$f":"AC93+1","v":2043},{"$f":"AD93+1","v":2044},{"$f":"AE93+1","v":2045},{"$f":"AF93+1","v":2046},{"$f":"AG93+1","v":2047},{"$f":"AH93+1","v":2048},{"$f":"AI93+1","v":2049},{"$f":"AJ93+1","v":2050},{"$f":"AK93+1","v":2051},{"$f":"AL93+1","v":2052},{"$f":"AM93+1","v":2053},{"$f":"AN93+1","v":2054},{"$f":"AO93+1","v":2055},{"$f":"AP93+1","v":2056},{"$f":"AQ93+1","v":2057},{"$f":"AR93+1","v":2058},{"$f":"AS93+1","v":2059},{"$f":"AT93+1","v":2060},{"$f":"AU93+1","v":2061},{"$f":"AV93+1","v":2062},{"$f":"AW93+1","v":2063},{"$f":"AX93+1","v":2064},{"$f":"AY93+1","v":2065},{"$f":"AZ93+1","v":2066},{"$f":"BA93+1","v":2067},{"$f":"BB93+1","v":2068}]
[null,null,"Warmmiete",null,null,{"$f":"F82","v":0},{"$f":"G82","v":0},{"$f":"H82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC82","v":0}]
[null,null,"Bewirtschaftungskosten exkl. eigene Rücklagen",null,null,{"$f":"-('Ihre Übersicht'!X30-'Ihre Übersicht'!R38-'Ihre Übersicht'!R39)","v":0},{"$f":"F95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"G95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"H95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"I95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"J95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"K95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"L95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"M95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"N95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"O95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"P95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Q95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"R95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"S95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"T95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"U95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"V95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"W95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"X95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Y95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Z95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AA95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AB95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AC95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AD95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AE95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AF95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AG95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AH95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AI95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AJ95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AK95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AL95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AM95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AN95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AO95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AP95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AQ95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AR95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AS95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AT95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AU95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AV95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AW95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AX95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AY95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AZ95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"BA95*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"BB95*(1+'Ihre Übersicht'!$L$32)","v":0}]
[null,null,"Eigene Rücklagen inkl. für Mietausfall",null,null,{"$f":"-('Ihre Übersicht'!R38+'Ihre Übersicht'!R39)","v":0},{"$f":"F96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"G96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"H96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"I96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"J96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"K96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"L96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"M96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"N96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"O96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"P96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Q96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"R96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"S96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"T96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"U96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"V96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"W96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"X96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Y96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Z96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AA96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AB96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AC96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AD96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AE96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AF96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AG96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AH96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AI96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AJ96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AK96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AL96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AM96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AN96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AO96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AP96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AQ96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AR96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AS96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AT96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AU96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AV96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AW96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AX96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AY96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AZ96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"BA96*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"BB96*(1+'Ihre Übersicht'!$L$32)","v":0}]
[null,null,"Bewirtschaftungskosten gesamt",null,null,{"$f":"SUM(F95:F96)","v":0},{"$f":"SUM(G95:G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ø Zinsen",null,null,{"$f":"-SUM(F60)/Sheet3!D6","v":0},{"$f":"-SUM(G60)/12","v":0},{"$f":"-SUM(H60)/12","v":0},{"$f":"-SUM(I60)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BC60)/12","v":0}]
[null,null,"Ø Tilgung",null,null,{"$f":"-SUM(F63)","v":0},{"$f":"-SUM(G63)/12","v":0},{"$f":"-SUM(H63)/12","v":0},{"$f":"-SUM(I63)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BC63)/12","v":0}]
[null,null,"Ø operativer Cashflow",null,null,{"$f":"SUM(F97:F99,F94)","v":0},{"$f":"SUM(G97:G99,G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Steuern",null,null,{"$f":"F114","v":0},{"$f":"G114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ø Cashflow nach Steuer",null,null,{"$f":"SUM(F100:F101)","v":0},{"$f":"SUM(G100:G101)","v":0},{"$f":"SUM(H100:H101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC100:BC101)","v":0}]
[null,null,"Ø kum. Cashflow nach Steuer",null,null,{"$f":"F102*Sheet3!D6","v":0},{"$f":"F103+G102*12","v":0},{"$f":"G103+H102*12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB103+BC102*12","v":0}]
[null,null,"kum. Cashflow nach Steuer inkl. Eigenkapital",null,null,{"$f":"F103-'Ihre Übersicht'!$R$6","v":0},{"$f":"G103-'Ihre Übersicht'!$R$6","v":0},{"$f":"H103-'Ihre Übersicht'!$R$6","v":0},{"$f":"I103-'Ihre Übersicht'!$R$6","v":0},{"$f":"J103-'Ihre Übersicht'!$R$6","v":0},{"$f":"K103-'Ihre Übersicht'!$R$6","v":0},{"$f":"L103-'Ihre Übersicht'!$R$6","v":0},{"$f":"M103-'Ihre Übersicht'!$R$6","v":0},{"$f":"N103-'Ihre Übersicht'!$R$6","v":0},{"$f":"O103-'Ihre Übersicht'!$R$6","v":0},{"$f":"P103-'Ihre Übersicht'!$R$6","v":0},{"$f":"Q103-'Ihre Übersicht'!$R$6","v":0},{"$f":"R103-'Ihre Übersicht'!$R$6","v":0},{"$f":"S103-'Ihre Übersicht'!$R$6","v":0},{"$f":"T103-'Ihre Übersicht'!$R$6","v":0},{"$f":"U103-'Ihre Übersicht'!$R$6","v":0},{"$f":"V103-'Ihre Übersicht'!$R$6","v":0},{"$f":"W103-'Ihre Übersicht'!$R$6","v":0},{"$f":"X103-'Ihre Übersicht'!$R$6","v":0},{"$f":"Y103-'Ihre Übersicht'!$R$6","v":0},{"$f":"Z103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AA103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AB103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AC103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AD103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AE103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AF103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AG103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AH103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AI103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AJ103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AK103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AL103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AM103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AN103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AO103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AP103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AQ103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AR103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AS103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AT103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AU103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AV103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AW103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AX103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AY103-'Ihre Übersicht'!$R$6","v":0},{"$f":"AZ103-'Ihre Übersicht'!$R$6","v":0},{"$f":"BA103-'Ihre Übersicht'!$R$6","v":0},{"$f":"BB103-'Ihre Übersicht'!$R$6","v":0},{"$f":"BC103-'Ihre Übersicht'!$R$6","v":0}]
[]
[null,null,"monatliche Steuern"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F107+1","v":2020},{"$f":"G107+1","v":2021},{"$f":"H107+1","v":2022},{"$f":"I107+1","v":2023},{"$f":"J107+1","v":2024},{"$f":"K107+1","v":2025},{"$f":"L107+1","v":2026},{"$f":"M107+1","v":2027},{"$f":"N107+1","v":2028},{"$f":"O107+1","v":2029},{"$f":"P107+1","v":2030},{"$f":"Q107+1","v":2031},{"$f":"R107+1","v":2032},{"$f":"S107+1","v":2033},{"$f":"T107+1","v":2034},{"$f":"U107+1","v":2035},{"$f":"V107+1","v":2036},{"$f":"W107+1","v":2037},{"$f":"X107+1","v":2038},{"$f":"Y107+1","v":2039},{"$f":"Z107+1","v":2040},{"$f":"AA107+1","v":2041},{"$f":"AB107+1","v":2042},{"$f":"AC107+1","v":2043},{"$f":"AD107+1","v":2044},{"$f":"AE107+1","v":2045},{"$f":"AF107+1","v":2046},{"$f":"AG107+1","v":2047},{"$f":"AH107+1","v":2048},{"$f":"AI107+1","v":2049},{"$f":"AJ107+1","v":2050},{"$f":"AK107+1","v":2051},{"$f":"AL107+1","v":2052},{"$f":"AM107+1","v":2053},{"$f":"AN107+1","v":2054},{"$f":"AO107+1","v":2055},{"$f":"AP107+1","v":2056},{"$f":"AQ107+1","v":2057},{"$f":"AR107+1","v":2058},{"$f":"AS107+1","v":2059},{"$f":"AT107+1","v":2060},{"$f":"AU107+1","v":2061},{"$f":"AV107+1","v":2062},{"$f":"AW107+1","v":2063},{"$f":"AX107+1","v":2064},{"$f":"AY107+1","v":2065},{"$f":"AZ107+1","v":2066},{"$f":"BA107+1","v":2067},{"$f":"BB107+1","v":2068}]
[null,null,"Warmmiete",null,null,{"$f":"F94","v":0},{"$f":"G94","v":0},{"$f":"H94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bewirtschaftungskosten exkl. eigene Rücklagen",null,null,{"$f":"-('Ihre Übersicht'!X30-'Ihre Übersicht'!R38-'Ihre Übersicht'!R39)","v":0},{"$f":"F109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"G109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"H109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"I109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"J109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"K109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"L109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"M109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"N109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"O109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"P109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Q109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"R109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"S109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"T109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"U109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"V109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"W109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"X109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Y109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Z109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AA109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AB109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AC109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AD109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AE109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AF109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AG109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AH109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AI109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AJ109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AK109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AL109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AM109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AN109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AO109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AP109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AQ109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AR109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AS109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AT109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AU109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AV109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AW109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AX109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AY109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AZ109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"BA109*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"BB109*(1+'Ihre Übersicht'!$L$32)","v":0}]
[null,null,"Ø Zinsen",null,null,{"$f":"F98","v":0},{"$f":"F110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"G110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"H110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"I110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"J110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"K110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"L110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"M110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"N110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"O110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"P110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Q110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"R110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"S110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"T110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"U110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"V110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"W110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"X110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Y110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"Z110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AA110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AB110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AC110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AD110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AE110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AF110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AG110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AH110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AI110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AJ110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AK110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AL110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AM110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AN110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AO110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AP110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AQ110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AR110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AS110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AT110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AU110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AV110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AW110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AX110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AY110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"AZ110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"BA110*(1+'Ihre Übersicht'!$L$32)","v":0},{"$f":"BB110*(1+'Ihre Übersicht'!$L$32)","v":0}]
[null,null,"Abschreibung nach Afa-Tabelle",null,null,{"$f":"-F89","v":0},{"$f":"-G89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"zu versteuernder Cashflow",null,null,{"$f":"SUM(F108:F111)","v":0},{"$f":"SUM(G108:G111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"persönlicher Grenzsteuersatz",null,null,{"$f":"'Ihre Übersicht'!F65:G65","v":{"v":0.4,"d":"40%"}},{"$f":"F113","v":{"v":0.4,"d":"40%"}},{"$f":"G113","v":{"v":0.4,"d":"40%"}},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"}]
[null,null,"Steuern",null,null,{"$f":"-F112*F113","v":0},{"$f":"-G112*G113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cashflow nach Steuer",null,null,{"$f":"SUM(F114,F112)","v":0},{"$f":"SUM(G114,G112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Unterlagen für Ihre Bank","index":3,"n_rows":44,"n_cols":21,"rows_kept":44,"merged":[[0,1,0,3],[0,7,0,10],[0,12,0,15],[2,2,2,15],[4,2,4,6],[4,14,4,15],[6,2,6,5],[6,7,6,10],[6,12,6,15],[8,2,8,5],[8,7,8,10],[8,12,8,15],[9,2,9,3],[9,4,9,5],[9,7,9,8],[9,9,9,10],[9,12,9,13],[9,14,9,15],[10,2,10,3],[10,4,10,5],[10,7,10,8],[10,9,10,10],[10,12,10,13],[10,14,10,15],[11,7,11,8],[11,9,11,10],[11,12,11,13],[11,14,11,15],[12,2,12,5],[13,2,13,3],[13,4,13,5],[13,7,13,10],[13,12,13,15],[14,2,14,3],[14,4,14,5],[14,7,14,8],[14,9,14,10],[14,12,14,13],[14,14,14,15],[15,2,15,3],[15,4,15,5],[15,7,15,8],[15,9,15,10],[15,12,15,13],[15,14,15,15],[16,2,16,3],[16,4,16,5],[16,7,16,8],[16,9,16,10],[16,12,16,13],[16,14,16,15],[17,12,17,13],[17,14,17,15],[18,7,18,10],[18,12,18,13],[18,14,18,15],[19,7,19,8],[19,9,19,10],[23,2,23,7],[23,10,23,15],[43,2,43,15]]}
[]
[]
[null,null,"Investitionsinformationen für die Bank"]
[]
[null,null,{"$f":"'Ihre Übersicht'!D6","v":"Musterstraße 1, 12345 Musterstadt"},{"$nulls":11},{"$f":"TODAY()","v":"2020-02-23"}]
[]
[null,null,"INVESTITION",{"$nulls":4},"FINANZIERUNG",{"$nulls":4},"RENTABILITÄT"]
[]
[null,null,"DETAILS",{"$nulls":4},"HAUPTDARLEHEN",{"$nulls":4},"ERWARTETE MIETEINNAHMEN"]
[null,null,"Wohnfläche",null,{"$f":"'Ihre Übersicht'!G8","v":{"v":0,"d":"0 m²"}},null,null,"Summe",null,{"$f":"'Ihre Übersicht'!R15","v":0},null,null,"Nettokaltmiete",null,{"$f":"'Ihre Übersicht'!F31","v":0}]
[null,null,"Kaufpreis pro m²",null,{"$f":"'Ihre Übersicht'!E14","v":""},null,null,"Anfängliche Tilgung",null,{"$f":"'Ihre Übersicht'!R18","v":{"v":0,"d":"0.00%"}},null,null,"Bruttomietrendite",null,{"$f":"'Ihre Übersicht'!O50","v":""}]
[{"$nulls":7},"Angenommener Zinssatz",null,{"$f":"'Ihre Übersicht'!R16","v":{"v":0,"d":"0.00%"}},null,null,"Multiplikator",null,{"$f":"'Ihre Übersicht'!O51","v":""}]
[null,null,"KAPITALBEDARF"]
[null,null,"Kaufpreis",null,{"$f":"'Ihre Übersicht'!E13","v":0},null,null,"WEITERES DARLEHEN",{"$nulls":4},"MONATLICHER CASHFLOW Stand: Heute",{"$nulls":6},"Einnahme","Ausgaben"]
[null,null,"Kaufnebenkosten",null,{"$f":"'Ihre Übersicht'!J16","v":0},null,null,"Summe",null,{"$f":"'Ihre Übersicht'!X6","v":0},null,null,"Nettokaltmiete",null,{"$f":"O10","v":0},{"$nulls":3},"Nettokaltmiete",{"$f":"O15","v":0}]
[null,null,"zusätzl. Investitionsbedarf",null,{"$f":"'Ihre Übersicht'!J11","v":0},null,null,"Anfängliche Tilgung",null,{"$f":"'Ihre Übersicht'!X9","v":{"v":0,"d":"0.00%"}},null,null,"Laufende Kosten",null,{"$f":"-'Ihre Übersicht'!X28","v":0},{"$nulls":3},"Laufende Kosten",null,{"$f":"-O16","v":0}]
[null,null,"Gesamtinvestition",null,{"$f":"'Ihre Übersicht'!K18","v":""},null,null,"Angenommener Zinssatz",null,{"$f":"'Ihre Übersicht'!X7","v":{"v":0,"d":"0.00%"}},null,null,"Zinsen",null,{"$f":"'Ihre Übersicht'!F52","v":0},{"$nulls":3},"Zinsen",null,{"$f":"-O17","v":0}]
[{"$nulls":12},"Tilgung",null,{"$f":"'Ihre Übersicht'!F53","v":0},{"$nulls":3},"Tilgung",null,0]
[{"$nulls":7},"EIGENKAPITAL",{"$nulls":4},"monatl. Cashflow",null,{"$f":"SUM(O15:P18)","v":0},{"$nulls":3},"Total",{"$f":"SUM(T15:T18)","v":0},{"$f":"SUM(U15:U18)","v":0}]
[{"$nulls":7},"Summe",null,{"$f":"'Ihre Übersicht'!R6","v":0}]
[]
[]
[]
[null,null,"FINANZIERUNGSSTRUKTUR",{"$nulls":7},"MONATLICHER CASHFLOW Stand: Heute"]
{"$rows_empty":19}
[null,null,"BILDMATERIAL VOM OBJEKT"]

{"sheet":"Ihre Haushaltsrechnung","index":4,"n_rows":52,"n_cols":14,"rows_kept":52,"merged":[[0,1,0,3],[0,7,0,10],[0,12,0,16],[2,2,3,16],[4,2,5,4],[4,13,5,16],[7,2,7,16],[8,2,8,3],[8,4,8,9],[8,10,8,11],[8,12,8,16],[9,2,9,3],[9,4,9,9],[9,10,9,11],[9,12,9,16],[10,2,10,3],[10,4,10,9],[10,10,10,11],[10,12,10,16],[11,2,11,3],[11,4,11,9],[11,10,11,11],[11,12,11,16],[13,2,13,16],[14,2,14,16],[15,2,15,5],[15,6,15,7],[15,8,15,9],[15,12,15,16],[16,2,16,5],[16,6,16,7],[16,8,16,9],[16,12,16,16],[17,2,17,5],[17,6,17,7],[17,8,17,9],[17,12,17,16],[18,2,18,5],[18,6,18,7],[18,8,18,9],[18,12,18,16],[19,2,19,5],[19,6,19,7],[19,8,19,9],[19,12,19,16],[20,2,20,5],[20,6,20,7],[20,8,20,9],[20,12,20,16],[21,2,21,5],[21,6,21,7],[21,8,21,9],[21,12,21,16],[22,2,22,5],[22,6,22,7],[22,8,22,9],[22,12,22,16],[23,2,23,5],[23,6,23,7],[23,8,23,9],[23,12,23,16],[24,2,24,5],[24,6,24,7],[24,8,24,9],[24,12,24,16],[26,2,26,16],[27,2,27,16],[28,2,28,5],[28,6,28,7],[28,8,28,9],[28,12,28,16],[29,2,29,5],[29,6,29,7],[29,8,29,9],[29,12,29,16],[30,2,30,5],[30,6,30,7],[30,8,30,9],[30,12,30,16],[31,2,31,5],[31,6,31,7],[31,8,31,9],[31,12,31,16],[32,2,32,5],[32,6,32,7],[32,8,32,9],[32,12,32,16],[33,2,33,5],[33,6,33,7],[33,8,33,9],[33,12,33,16],[34,2,34,5],[34,6,34,7],[34,8,34,9],[34,12,34,16],[35,2,35,5],[35,6,35,7],[35,8,35,9],[35,12,35,16],[36,2,36,5],[36,6,36,7],[36,8,36,9],[36,12,36,16],[37,2,37,5],[37,6,37,7],[37,8,37,9],[37,12,37,16],[38,2,38,5],[38,6,38,7],[38,8,38,9],[38,12,38,16],[39,2,39,5],[39,6,39,7],[39,8,39,9],[39,12,39,16],[40,2,40,5],[40,6,40,7],[40,8,40,9],[40,12,40,16],[41,2,41,5],[41,6,41,7],[41,8,41,9],[41,12,41,16],[42,2,42,5],[42,6,42,7],[42,8,42,9],[42,12,42,16],[43,2,43,5],[43,6,43,7],[43,8,43,9],[43,12,43,16],[44,2,44,5],[44,6,44,7],[44,8,44,9],[44,12,44,16],[46,2,46,16],[47,2,47,16],[48,2,48,5],[48,6,48,7],[48,8,48,9],[48,12,48,16],[49,2,49,5],[49,6,49,7],[49,8,49,9],[49,12,49,16],[50,2,50,5],[50,6,50,7],[50,8,50,9],[50,12,50,16],[51,2,51,5],[51,6,51,7],[51,8,51,9],[51,12,51,16]]}
[]
[]
[null,null,"HAUSHALTSRECHNUNG"]
[]
[null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":"Max Mustermann"},{"$nulls":10},{"$f":"'Unterlagen für Ihre Bank'!O5","v":"2020-02-23"}]
[]
[]
[null,null,"ANGABEN ZUR PERSON"]
[null,null,"Name:",null,"Max Mustermann",{"$nulls":5},"Familienstand:"]
[null,null,"Straße, Nr.:",null,"Musterstraße 123",{"$nulls":5},"Kinder:"]
[null,null,"PLZ, Ort:",null,"12345 Musterstadt",{"$nulls":5},"Güterstand:"]
[null,null,"Berufsbezeichnung:",null,"Musterberuf"]
[]
[null,null,"FINANZIELLE SITUATION"]
[]
[null,null,"Einkünfte (monatl.)",{"$nulls":3},"Person",null,"Ehepartner/-in",null,"Gesamt","Summe p.a.","Kommentar"]
[null,null,"Lohn/Gehalt/Bezüge (netto) Haupttätigkeit",{"$nulls":7},{"$f":"I17+G17","v":0},{"$f":"K17*12","v":0}]
[null,null,"Lohn/Gehalt/Bezüge (netto) Nebentätigkeit",{"$nulls":7},{"$f":"I18+G18","v":0},{"$f":"K18*12","v":0}]
[null,null,"Einkommen aus selbstständiger Tätigkeit",{"$nulls":7},0,0]
[null,null,"Rente/Pensionen/Versicherungsbeiträge",{"$nulls":7},0,0]
[null,null,"Kapitalerträge",{"$nulls":7},0,0]
[null,null,"Miet-/Pachteinnahmen",{"$nulls":7},0,0]
[null,null,"Einkünfte aus staatl. Leistungen",{"$nulls":7},0,0]
[null,null,"Einkünfte aus sonstigen Quellen",{"$nulls":7},0,0]
[null,null,"Summe",{"$nulls":3},{"$f":"SUM(G17:H24)","v":0},null,{"$f":"SUM(I17:J24)","v":0},null,{"$f":"SUM(K17:K24)","v":0},{"$f":"SUM(L17:L24)","v":0}]
[]
[null,null,"FINANZIELLE SITUATION"]
[]
[null,null,"Ausgaben (monatl.)",{"$nulls":3},"Person",null,"Ehepartner/-in",null,"Gesamt","Summe p.a.","Kommentar"]
[null,null,"Miete/Rate inkl. Nebenkosten",{"$nulls":7},{"$f":"I30+G30","v":0},{"$f":"K30*12","v":0}]
[null,null,"Nahrungsmittel",{"$nulls":7},{"$f":"I31+G31","v":0},{"$f":"K31*12","v":0}]
[null,null,"Konsumartikel",{"$nulls":7},0,0]
[null,null,"Hobby, Freizeit- und Kulturveranstaltungen",{"$nulls":7},0,0]
[null,null,"Urlaub",{"$nulls":7},0,0]
[null,null,"Mobilitätskosten",{"$nulls":7},0,0]
[null,null,"Kommunikationskosten",{"$nulls":7},0,0]
[null,null,"Spendenbeiträge",{"$nulls":7},0,0]
[null,null,"vorhandene Sparpläne/-verträge",{"$nulls":7},{"$f":"I38+G38","v":0},0]
[null,null,"Altervorsorge",{"$nulls":7},0,0]
[null,null,"Privatversicherungen",{"$nulls":7},0,0]
[null,null,"Ausgaben aus selbstständiger Tätigkeit",{"$nulls":7},0,0]
[null,null,"Unterhaltszahlungen",{"$nulls":7},0,0]
[null,null,"Bewirtschaftungskosten vermieteter Immobilien",{"$nulls":7},0,0]
[null,null,"Kapitaldienst vermieteter Immobilien",{"$nulls":7},0,0]
[null,null,"Summe",{"$nulls":3},{"$f":"SUM(G30:H44)","v":0},null,{"$f":"SUM(I30:J44)","v":0},null,{"$f":"SUM(K30:K44)","v":0},{"$f":"SUM(L30:L44)","v":0}]
[]
[null,null,"FINANZIELLE SITUATION"]
[]
[null,null,"Überschussrechnung",{"$nulls":3},"Person",null,"Ehepartner/-in",null,"Gesamt","Summe p.a.","Kommentar"]
[null,null,"Einnahmen",{"$nulls":3},{"$f":"G25","v":0},null,{"$f":"I25","v":0},null,{"$f":"K25","v":0},{"$f":"L25","v":0}]
[null,null,"Ausgaben",{"$nulls":3},{"$f":"G45","v":0},null,{"$f":"I45","v":0},null,{"$f":"K45","v":0},{"$f":"L45","v":0}]
[null,null,"Summe",{"$nulls":3},{"$f":"G50-G51","v":0},null,{"$f":"I50-I51","v":0},null,{"$f":"K50-K51","v":0},{"$f":"L50-L51","v":0}]

{"sheet":"Ihre Vermögensaufstellung","index":5,"n_rows":42,"n_cols":13,"rows_kept":42,"merged":[[0,1,0,3],[0,7,0,10],[0,11,0,15],[2,2,3,15],[4,2,5,4],[4,12,5,15],[7,2,7,15],[8,2,8,3],[8,4,8,9],[8,11,8,15],[9,2,9,3],[9,4,9,9],[9,11,9,15],[10,2,10,3],[10,4,10,9],[10,11,10,15],[11,2,11,3],[11,4,11,9],[11,11,11,15],[13,2,13,15],[14,2,14,15],[15,2,15,5],[15,6,15,7],[15,8,15,9],[15,11,15,15],[16,2,16,5],[16,6,16,7],[16,8,16,9],[16,11,16,15],[17,2,17,5],[17,6,17,7],[17,8,17,9],[17,11,17,15],[18,2,18,5],[18,6,18,7],[18,8,18,9],[18,11,18,15],[19,2,19,5],[19,6,19,7],[19,8,19,9],[19,11,19,15],[20,2,20,5],[20,6,20,7],[20,8,20,9],[20,11,20,15],[21,2,21,5],[21,6,21,7],[21,8,21,9],[21,11,21,15],[22,2,22,5],[22,6,22,7],[22,8,22,9],[22,11,22,15],[23,2,23,5],[23,6,23,7],[23,8,23,9],[23,11,23,15],[24,2,24,5],[24,6,24,7],[24,8,24,9],[24,11,24,15],[26,2,26,15],[27,2,27,15],[28,2,28,5],[28,6,28,7],[28,8,28,9],[28,11,28,15],[29,2,29,5],[29,6,29,7],[29,8,29,9],[29,11,29,15],[30,2,30,5],[30,6,30,7],[30,8,30,9],[30,11,30,15],[31,2,31,5],[31,6,31,7],[31,8,31,9],[31,11,31,15],[32,2,32,5],[32,6,32,7],[32,8,32,9],[32,11,32,15],[33,2,33,5],[33,6,33,7],[33,8,33,9],[33,11,33,15],[34,2,34,5],[34,6,34,7],[34,8,34,9],[34,11,34,15],[36,2,36,15],[37,2,37,15],[38,2,38,5],[38,6,38,7],[38,8,38,9],[38,11,38,15],[39,2,39,5],[39,6,39,7],[39,8,39,9],[39,11,39,15],[40,2,40,5],[40,6,40,7],[40,8,40,9],[40,11,40,15],[41,2,41,5],[41,6,41,7],[41,8,41,9],[41,11,41,15]]}
[]
[]
[null,null,"VERMÖGENSAUFSTELLUNG"]
[]
[null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":"Max Mustermann"},{"$nulls":9},{"$f":"'Unterlagen für Ihre Bank'!O5","v":"2020-02-23"}]
[]
[]
[null,null,"ANGABEN ZUR PERSON"]
[null,null,"Name:",null,{"$f":"IF('Ihre Haushaltsrechnung'!E9:J9=\"\",\"\",'Ihre Haushaltsrechnung'!E9:J9)","v":"Max Mustermann"},{"$nulls":5},"Familienstand:",{"$f":"IF('Ihre Haushaltsrechnung'!M9=\"\",\"\",'Ihre Haushaltsrechnung'!M9)","v":""}]
[null,null,"Straße, Nr.:",null,{"$f":"IF('Ihre Haushaltsrechnung'!E10:J10=\"\",\"\",'Ihre Haushaltsrechnung'!E10:J10)","v":"Musterstraße 123"},{"$nulls":5},"Kinder:",{"$f":"IF('Ihre Haushaltsrechnung'!M10=\"\",\"\",'Ihre Haushaltsrechnung'!M10)","v":""}]
[null,null,"PLZ, Ort:",null,{"$f":"IF('Ihre Haushaltsrechnung'!E11:J11=\"\",\"\",'Ihre Haushaltsrechnung'!E11:J11)","v":"12345 Musterstadt"},{"$nulls":5},"Güterstand:",{"$f":"IF('Ihre Haushaltsrechnung'!M11=\"\",\"\",'Ihre Haushaltsrechnung'!M11)","v":""}]
[null,null,"Berufsbezeichnung:",null,{"$f":"IF('Ihre Haushaltsrechnung'!E12:J12=\"\",\"\",'Ihre Haushaltsrechnung'!E12:J12)","v":"Musterberuf"}]
[]
[null,null,"FINANZIELLE SITUATION"]
[]
[null,null,"Vermögensgegenstände",{"$nulls":3},"Person",null,"Ehepartner/-in",null,"Gesamt","Bemerkungen"]
[null,null,"Girokonto I",{"$nulls":7},{"$f":"I17+G17","v":0}]
[null,null,"Girokonto II",{"$nulls":7},{"$f":"I18+G18","v":0}]
[null,null,"Tagesgeldkonto",{"$nulls":7},0]
[null,null,"Sparbuch",{"$nulls":7},{"$f":"I20+G20","v":0}]
[null,null,"Wertpapier Depot",{"$nulls":7},0]
[null,null,"Lebensversicherungen",{"$nulls":7},0]
[null,null,"Bausparverträge",{"$nulls":7},0]
[null,null,"Immobilienvermögen",{"$nulls":7},0]
[null,null,"Summe",{"$nulls":3},{"$f":"SUM(G17:H24)","v":0},null,{"$f":"SUM(I17:J24)","v":0},null,{"$f":"SUM(K17:K24)","v":0}]
[]
[null,null,"FINANZIELLE SITUATION"]
[]
[null,null,"Verbindlichkeiten",{"$nulls":3},"Person",null,"Ehepartner/-in",null,"Gesamt","Bemerkungen"]
[null,null,"Dispositionskredite",{"$nulls":7},{"$f":"I30+G30","v":0}]
[null,null,"Konsumkredite",{"$nulls":7},{"$f":"I31+G31","v":0}]
[null,null,"Immobiliendarlehen",{"$nulls":7},0]
[null,null,"Bürgschaften",{"$nulls":7},0]
[null,null,"Steuerschulden",{"$nulls":7},0]
[null,null,"Summe",{"$nulls":3},{"$f":"SUM(G30:H34)","v":0},null,{"$f":"SUM(I30:J34)","v":0},null,{"$f":"SUM(K30:K34)","v":0}]
[]
[null,null,"FINANZIELLE SITUATION"]
[]
[null,null,"Vermögensgegenüberstellung",{"$nulls":3},"Person",null,"Ehepartner/-in",null,"Gesamt","Bemerkungen"]
[null,null,"Vermögensgegenstände",{"$nulls":3},{"$f":"G25","v":0},null,{"$f":"I25","v":0},null,{"$f":"K25","v":0}]
[null,null,"Verbindlichkeiten",{"$nulls":3},{"$f":"G35","v":0},null,{"$f":"I35","v":0},null,{"$f":"K35","v":0}]
[null,null,"Bilanz",{"$nulls":3},{"$f":"G40-G41","v":0},null,{"$f":"I40-I41","v":0},null,{"$f":"K40-K41","v":0}]

{"sheet":"Kalkulation Mehrfamilienhaus","index":6,"n_rows":50,"n_cols":55,"rows_kept":50,"merged":[[3,2,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4]]}
[]
[]
[]
[null,null,"Summe aller Wohneinheiten"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F5+1","v":2020},{"$f":"G5+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[null,null,"Wohnfläche",null,null,{"$f":"IF(SUMIF($C$12:F$516,$C6,F$12:F$516)=0,\"\",SUMIF($C$12:F$516,$C6,F$12:F$516))","v":""},{"$f":"IF(SUMIF($C$12:G$516,$C6,G$12:G$516)=0,\"\",SUMIF($C$12:G$516,$C6,G$12:G$516))","v":""},{"$f":"IF(SUMIF($C$12:H$516,$C6,H$12:H$516)=0,\"\",SUMIF($C$12:H$516,$C6,H$12:H$516))","v":""},{"$f":"IF(SUMIF($C$12:I$516,$C6,I$12:I$516)=0,\"\",SUMIF($C$12:I$516,$C6,I$12:I$516))","v":""},{"$f":"IF(SUMIF($C$12:J$516,$C6,J$12:J$516)=0,\"\",SUMIF($C$12:J$516,$C6,J$12:J$516))","v":""},{"$f":"IF(SUMIF($C$12:K$516,$C6,K$12:K$516)=0,\"\",SUMIF($C$12:K$516,$C6,K$12:K$516))","v":""},{"$f":"IF(SUMIF($C$12:L$516,$C6,L$12:L$516)=0,\"\",SUMIF($C$12:L$516,$C6,L$12:L$516))","v":""},{"$f":"IF(SUMIF($C$12:M$516,$C6,M$12:M$516)=0,\"\",SUMIF($C$12:M$516,$C6,M$12:M$516))","v":""},{"$f":"IF(SUMIF($C$12:N$516,$C6,N$12:N$516)=0,\"\",SUMIF($C$12:N$516,$C6,N$12:N$516))","v":""},{"$f":"IF(SUMIF($C$12:O$516,$C6,O$12:O$516)=0,\"\",SUMIF($C$12:O$516,$C6,O$12:O$516))","v":""},{"$f":"IF(SUMIF($C$12:P$516,$C6,P$12:P$516)=0,\"\",SUMIF($C$12:P$516,$C6,P$12:P$516))","v":""},{"$f":"IF(SUMIF($C$12:Q$516,$C6,Q$12:Q$516)=0,\"\",SUMIF($C$12:Q$516,$C6,Q$12:Q$516))","v":""},{"$f":"IF(SUMIF($C$12:R$516,$C6,R$12:R$516)=0,\"\",SUMIF($C$12:R$516,$C6,R$12:R$516))","v":""},{"$f":"IF(SUMIF($C$12:S$516,$C6,S$12:S$516)=0,\"\",SUMIF($C$12:S$516,$C6,S$12:S$516))","v":""},{"$f":"IF(SUMIF($C$12:T$516,$C6,T$12:T$516)=0,\"\",SUMIF($C$12:T$516,$C6,T$12:T$516))","v":""},{"$f":"IF(SUMIF($C$12:U$516,$C6,U$12:U$516)=0,\"\",SUMIF($C$12:U$516,$C6,U$12:U$516))","v":""},{"$f":"IF(SUMIF($C$12:V$516,$C6,V$12:V$516)=0,\"\",SUMIF($C$12:V$516,$C6,V$12:V$516))","v":""},{"$f":"IF(SUMIF($C$12:W$516,$C6,W$12:W$516)=0,\"\",SUMIF($C$12:W$516,$C6,W$12:W$516))","v":""},{"$f":"IF(SUMIF($C$12:X$516,$C6,X$12:X$516)=0,\"\",SUMIF($C$12:X$516,$C6,X$12:X$516))","v":""},{"$f":"IF(SUMIF($C$12:Y$516,$C6,Y$12:Y$516)=0,\"\",SUMIF($C$12:Y$516,$C6,Y$12:Y$516))","v":""},{"$f":"IF(SUMIF($C$12:Z$516,$C6,Z$12:Z$516)=0,\"\",SUMIF($C$12:Z$516,$C6,Z$12:Z$516))","v":""},{"$f":"IF(SUMIF($C$12:AA$516,$C6,AA$12:AA$516)=0,\"\",SUMIF($C$12:AA$516,$C6,AA$12:AA$516))","v":""},{"$f":"IF(SUMIF($C$12:AB$516,$C6,AB$12:AB$516)=0,\"\",SUMIF($C$12:AB$516,$C6,AB$12:AB$516))","v":""},{"$f":"IF(SUMIF($C$12:AC$516,$C6,AC$12:AC$516)=0,\"\",SUMIF($C$12:AC$516,$C6,AC$12:AC$516))","v":""},{"$f":"IF(SUMIF($C$12:AD$516,$C6,AD$12:AD$516)=0,\"\",SUMIF($C$12:AD$516,$C6,AD$12:AD$516))","v":""},{"$f":"IF(SUMIF($C$12:AE$516,$C6,AE$12:AE$516)=0,\"\",SUMIF($C$12:AE$516,$C6,AE$12:AE$516))","v":""},{"$f":"IF(SUMIF($C$12:AF$516,$C6,AF$12:AF$516)=0,\"\",SUMIF($C$12:AF$516,$C6,AF$12:AF$516))","v":""},{"$f":"IF(SUMIF($C$12:AG$516,$C6,AG$12:AG$516)=0,\"\",SUMIF($C$12:AG$516,$C6,AG$12:AG$516))","v":""},{"$f":"IF(SUMIF($C$12:AH$516,$C6,AH$12:AH$516)=0,\"\",SUMIF($C$12:AH$516,$C6,AH$12:AH$516))","v":""},{"$f":"IF(SUMIF($C$12:AI$516,$C6,AI$12:AI$516)=0,\"\",SUMIF($C$12:AI$516,$C6,AI$12:AI$516))","v":""},{"$f":"IF(SUMIF($C$12:AJ$516,$C6,AJ$12:AJ$516)=0,\"\",SUMIF($C$12:AJ$516,$C6,AJ$12:AJ$516))","v":""},{"$f":"IF(SUMIF($C$12:AK$516,$C6,AK$12:AK$516)=0,\"\",SUMIF($C$12:AK$516,$C6,AK$12:AK$516))","v":""},{"$f":"IF(SUMIF($C$12:AL$516,$C6,AL$12:AL$516)=0,\"\",SUMIF($C$12:AL$516,$C6,AL$12:AL$516))","v":""},{"$f":"IF(SUMIF($C$12:AM$516,$C6,AM$12:AM$516)=0,\"\",SUMIF($C$12:AM$516,$C6,AM$12:AM$516))","v":""},{"$f":"IF(SUMIF($C$12:AN$516,$C6,AN$12:AN$516)=0,\"\",SUMIF($C$12:AN$516,$C6,AN$12:AN$516))","v":""},{"$f":"IF(SUMIF($C$12:AO$516,$C6,AO$12:AO$516)=0,\"\",SUMIF($C$12:AO$516,$C6,AO$12:AO$516))","v":""},{"$f":"IF(SUMIF($C$12:AP$516,$C6,AP$12:AP$516)=0,\"\",SUMIF($C$12:AP$516,$C6,AP$12:AP$516))","v":""},{"$f":"IF(SUMIF($C$12:AQ$516,$C6,AQ$12:AQ$516)=0,\"\",SUMIF($C$12:AQ$516,$C6,AQ$12:AQ$516))","v":""},{"$f":"IF(SUMIF($C$12:AR$516,$C6,AR$12:AR$516)=0,\"\",SUMIF($C$12:AR$516,$C6,AR$12:AR$516))","v":""},{"$f":"IF(SUMIF($C$12:AS$516,$C6,AS$12:AS$516)=0,\"\",SUMIF($C$12:AS$516,$C6,AS$12:AS$516))","v":""},{"$f":"IF(SUMIF($C$12:AT$516,$C6,AT$12:AT$516)=0,\"\",SUMIF($C$12:AT$516,$C6,AT$12:AT$516))","v":""},{"$f":"IF(SUMIF($C$12:AU$516,$C6,AU$12:AU$516)=0,\"\",SUMIF($C$12:AU$516,$C6,AU$12:AU$516))","v":""},{"$f":"IF(SUMIF($C$12:AV$516,$C6,AV$12:AV$516)=0,\"\",SUMIF($C$12:AV$516,$C6,AV$12:AV$516))","v":""},{"$f":"IF(SUMIF($C$12:AW$516,$C6,AW$12:AW$516)=0,\"\",SUMIF($C$12:AW$516,$C6,AW$12:AW$516))","v":""},{"$f":"IF(SUMIF($C$12:AX$516,$C6,AX$12:AX$516)=0,\"\",SUMIF($C$12:AX$516,$C6,AX$12:AX$516))","v":""},{"$f":"IF(SUMIF($C$12:AY$516,$C6,AY$12:AY$516)=0,\"\",SUMIF($C$12:AY$516,$C6,AY$12:AY$516))","v":""},{"$f":"IF(SUMIF($C$12:AZ$516,$C6,AZ$12:AZ$516)=0,\"\",SUMIF($C$12:AZ$516,$C6,AZ$12:AZ$516))","v":""},{"$f":"IF(SUMIF($C$12:BA$516,$C6,BA$12:BA$516)=0,\"\",SUMIF($C$12:BA$516,$C6,BA$12:BA$516))","v":""},{"$f":"IF(SUMIF($C$12:BB$516,$C6,BB$12:BB$516)=0,\"\",SUMIF($C$12:BB$516,$C6,BB$12:BB$516))","v":""},{"$f":"IF(SUMIF($C$12:BC$516,$C6,BC$12:BC$516)=0,\"\",SUMIF($C$12:BC$516,$C6,BC$12:BC$516))","v":""}]
[null,null,"Kaltmiete (inkl. Stellplatz, Keller, Dachboden etc.)",null,null,{"$f":"IF(SUMIF($C$12:F$516,$C7,F$12:F$516)=0,\"\",SUMIF($C$12:F$516,$C7,F$12:F$516))","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:G$516,$C7,G$12:G$516)=0,\"\",SUMIF($C$12:G$516,$C7,G$12:G$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:H$516,$C7,H$12:H$516)=0,\"\",SUMIF($C$12:H$516,$C7,H$12:H$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:I$516,$C7,I$12:I$516)=0,\"\",SUMIF($C$12:I$516,$C7,I$12:I$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:J$516,$C7,J$12:J$516)=0,\"\",SUMIF($C$12:J$516,$C7,J$12:J$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:K$516,$C7,K$12:K$516)=0,\"\",SUMIF($C$12:K$516,$C7,K$12:K$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:L$516,$C7,L$12:L$516)=0,\"\",SUMIF($C$12:L$516,$C7,L$12:L$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:M$516,$C7,M$12:M$516)=0,\"\",SUMIF($C$12:M$516,$C7,M$12:M$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:N$516,$C7,N$12:N$516)=0,\"\",SUMIF($C$12:N$516,$C7,N$12:N$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:O$516,$C7,O$12:O$516)=0,\"\",SUMIF($C$12:O$516,$C7,O$12:O$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:P$516,$C7,P$12:P$516)=0,\"\",SUMIF($C$12:P$516,$C7,P$12:P$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:Q$516,$C7,Q$12:Q$516)=0,\"\",SUMIF($C$12:Q$516,$C7,Q$12:Q$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:R$516,$C7,R$12:R$516)=0,\"\",SUMIF($C$12:R$516,$C7,R$12:R$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:S$516,$C7,S$12:S$516)=0,\"\",SUMIF($C$12:S$516,$C7,S$12:S$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:T$516,$C7,T$12:T$516)=0,\"\",SUMIF($C$12:T$516,$C7,T$12:T$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:U$516,$C7,U$12:U$516)=0,\"\",SUMIF($C$12:U$516,$C7,U$12:U$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:V$516,$C7,V$12:V$516)=0,\"\",SUMIF($C$12:V$516,$C7,V$12:V$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:W$516,$C7,W$12:W$516)=0,\"\",SUMIF($C$12:W$516,$C7,W$12:W$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:X$516,$C7,X$12:X$516)=0,\"\",SUMIF($C$12:X$516,$C7,X$12:X$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:Y$516,$C7,Y$12:Y$516)=0,\"\",SUMIF($C$12:Y$516,$C7,Y$12:Y$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:Z$516,$C7,Z$12:Z$516)=0,\"\",SUMIF($C$12:Z$516,$C7,Z$12:Z$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AA$516,$C7,AA$12:AA$516)=0,\"\",SUMIF($C$12:AA$516,$C7,AA$12:AA$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AB$516,$C7,AB$12:AB$516)=0,\"\",SUMIF($C$12:AB$516,$C7,AB$12:AB$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AC$516,$C7,AC$12:AC$516)=0,\"\",SUMIF($C$12:AC$516,$C7,AC$12:AC$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AD$516,$C7,AD$12:AD$516)=0,\"\",SUMIF($C$12:AD$516,$C7,AD$12:AD$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AE$516,$C7,AE$12:AE$516)=0,\"\",SUMIF($C$12:AE$516,$C7,AE$12:AE$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AF$516,$C7,AF$12:AF$516)=0,\"\",SUMIF($C$12:AF$516,$C7,AF$12:AF$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AG$516,$C7,AG$12:AG$516)=0,\"\",SUMIF($C$12:AG$516,$C7,AG$12:AG$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AH$516,$C7,AH$12:AH$516)=0,\"\",SUMIF($C$12:AH$516,$C7,AH$12:AH$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AI$516,$C7,AI$12:AI$516)=0,\"\",SUMIF($C$12:AI$516,$C7,AI$12:AI$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AJ$516,$C7,AJ$12:AJ$516)=0,\"\",SUMIF($C$12:AJ$516,$C7,AJ$12:AJ$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AK$516,$C7,AK$12:AK$516)=0,\"\",SUMIF($C$12:AK$516,$C7,AK$12:AK$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AL$516,$C7,AL$12:AL$516)=0,\"\",SUMIF($C$12:AL$516,$C7,AL$12:AL$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AM$516,$C7,AM$12:AM$516)=0,\"\",SUMIF($C$12:AM$516,$C7,AM$12:AM$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AN$516,$C7,AN$12:AN$516)=0,\"\",SUMIF($C$12:AN$516,$C7,AN$12:AN$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AO$516,$C7,AO$12:AO$516)=0,\"\",SUMIF($C$12:AO$516,$C7,AO$12:AO$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AP$516,$C7,AP$12:AP$516)=0,\"\",SUMIF($C$12:AP$516,$C7,AP$12:AP$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AQ$516,$C7,AQ$12:AQ$516)=0,\"\",SUMIF($C$12:AQ$516,$C7,AQ$12:AQ$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AR$516,$C7,AR$12:AR$516)=0,\"\",SUMIF($C$12:AR$516,$C7,AR$12:AR$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AS$516,$C7,AS$12:AS$516)=0,\"\",SUMIF($C$12:AS$516,$C7,AS$12:AS$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AT$516,$C7,AT$12:AT$516)=0,\"\",SUMIF($C$12:AT$516,$C7,AT$12:AT$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AU$516,$C7,AU$12:AU$516)=0,\"\",SUMIF($C$12:AU$516,$C7,AU$12:AU$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AV$516,$C7,AV$12:AV$516)=0,\"\",SUMIF($C$12:AV$516,$C7,AV$12:AV$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AW$516,$C7,AW$12:AW$516)=0,\"\",SUMIF($C$12:AW$516,$C7,AW$12:AW$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AX$516,$C7,AX$12:AX$516)=0,\"\",SUMIF($C$12:AX$516,$C7,AX$12:AX$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AY$516,$C7,AY$12:AY$516)=0,\"\",SUMIF($C$12:AY$516,$C7,AY$12:AY$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AZ$516,$C7,AZ$12:AZ$516)=0,\"\",SUMIF($C$12:AZ$516,$C7,AZ$12:AZ$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:BA$516,$C7,BA$12:BA$516)=0,\"\",SUMIF($C$12:BA$516,$C7,BA$12:BA$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:BB$516,$C7,BB$12:BB$516)=0,\"\",SUMIF($C$12:BB$516,$C7,BB$12:BB$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:BC$516,$C7,BC$12:BC$516)=0,\"\",SUMIF($C$12:BC$516,$C7,BC$12:BC$516)),\"\")","v":""}]
[null,null,"geplante Mieterhöhung in Prozent",null,null,{"$f":"IFERROR(IF(F7=\"\",\"\",(F9/F7)-1),\"\")","v":""},{"$f":"IFERROR(IF(G7=\"\",\"\",(G9/G7)-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Neue Kaltmiete ab 1. Januar des Folgejahres",null,null,{"$f":"IFERROR(IF(SUMIF($C$12:F$516,$C9,F$12:F$516)=0,\"\",SUMIF($C$12:F$516,$C9,F$12:F$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:G$516,$C9,G$12:G$516)=0,\"\",SUMIF($C$12:G$516,$C9,G$12:G$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:H$516,$C9,H$12:H$516)=0,\"\",SUMIF($C$12:H$516,$C9,H$12:H$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:I$516,$C9,I$12:I$516)=0,\"\",SUMIF($C$12:I$516,$C9,I$12:I$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:J$516,$C9,J$12:J$516)=0,\"\",SUMIF($C$12:J$516,$C9,J$12:J$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:K$516,$C9,K$12:K$516)=0,\"\",SUMIF($C$12:K$516,$C9,K$12:K$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:L$516,$C9,L$12:L$516)=0,\"\",SUMIF($C$12:L$516,$C9,L$12:L$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:M$516,$C9,M$12:M$516)=0,\"\",SUMIF($C$12:M$516,$C9,M$12:M$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:N$516,$C9,N$12:N$516)=0,\"\",SUMIF($C$12:N$516,$C9,N$12:N$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:O$516,$C9,O$12:O$516)=0,\"\",SUMIF($C$12:O$516,$C9,O$12:O$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:P$516,$C9,P$12:P$516)=0,\"\",SUMIF($C$12:P$516,$C9,P$12:P$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:Q$516,$C9,Q$12:Q$516)=0,\"\",SUMIF($C$12:Q$516,$C9,Q$12:Q$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:R$516,$C9,R$12:R$516)=0,\"\",SUMIF($C$12:R$516,$C9,R$12:R$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:S$516,$C9,S$12:S$516)=0,\"\",SUMIF($C$12:S$516,$C9,S$12:S$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:T$516,$C9,T$12:T$516)=0,\"\",SUMIF($C$12:T$516,$C9,T$12:T$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:U$516,$C9,U$12:U$516)=0,\"\",SUMIF($C$12:U$516,$C9,U$12:U$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:V$516,$C9,V$12:V$516)=0,\"\",SUMIF($C$12:V$516,$C9,V$12:V$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:W$516,$C9,W$12:W$516)=0,\"\",SUMIF($C$12:W$516,$C9,W$12:W$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:X$516,$C9,X$12:X$516)=0,\"\",SUMIF($C$12:X$516,$C9,X$12:X$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:Y$516,$C9,Y$12:Y$516)=0,\"\",SUMIF($C$12:Y$516,$C9,Y$12:Y$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:Z$516,$C9,Z$12:Z$516)=0,\"\",SUMIF($C$12:Z$516,$C9,Z$12:Z$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AA$516,$C9,AA$12:AA$516)=0,\"\",SUMIF($C$12:AA$516,$C9,AA$12:AA$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AB$516,$C9,AB$12:AB$516)=0,\"\",SUMIF($C$12:AB$516,$C9,AB$12:AB$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AC$516,$C9,AC$12:AC$516)=0,\"\",SUMIF($C$12:AC$516,$C9,AC$12:AC$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AD$516,$C9,AD$12:AD$516)=0,\"\",SUMIF($C$12:AD$516,$C9,AD$12:AD$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AE$516,$C9,AE$12:AE$516)=0,\"\",SUMIF($C$12:AE$516,$C9,AE$12:AE$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AF$516,$C9,AF$12:AF$516)=0,\"\",SUMIF($C$12:AF$516,$C9,AF$12:AF$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AG$516,$C9,AG$12:AG$516)=0,\"\",SUMIF($C$12:AG$516,$C9,AG$12:AG$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AH$516,$C9,AH$12:AH$516)=0,\"\",SUMIF($C$12:AH$516,$C9,AH$12:AH$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AI$516,$C9,AI$12:AI$516)=0,\"\",SUMIF($C$12:AI$516,$C9,AI$12:AI$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AJ$516,$C9,AJ$12:AJ$516)=0,\"\",SUMIF($C$12:AJ$516,$C9,AJ$12:AJ$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AK$516,$C9,AK$12:AK$516)=0,\"\",SUMIF($C$12:AK$516,$C9,AK$12:AK$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AL$516,$C9,AL$12:AL$516)=0,\"\",SUMIF($C$12:AL$516,$C9,AL$12:AL$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AM$516,$C9,AM$12:AM$516)=0,\"\",SUMIF($C$12:AM$516,$C9,AM$12:AM$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AN$516,$C9,AN$12:AN$516)=0,\"\",SUMIF($C$12:AN$516,$C9,AN$12:AN$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AO$516,$C9,AO$12:AO$516)=0,\"\",SUMIF($C$12:AO$516,$C9,AO$12:AO$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AP$516,$C9,AP$12:AP$516)=0,\"\",SUMIF($C$12:AP$516,$C9,AP$12:AP$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AQ$516,$C9,AQ$12:AQ$516)=0,\"\",SUMIF($C$12:AQ$516,$C9,AQ$12:AQ$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AR$516,$C9,AR$12:AR$516)=0,\"\",SUMIF($C$12:AR$516,$C9,AR$12:AR$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AS$516,$C9,AS$12:AS$516)=0,\"\",SUMIF($C$12:AS$516,$C9,AS$12:AS$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AT$516,$C9,AT$12:AT$516)=0,\"\",SUMIF($C$12:AT$516,$C9,AT$12:AT$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AU$516,$C9,AU$12:AU$516)=0,\"\",SUMIF($C$12:AU$516,$C9,AU$12:AU$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AV$516,$C9,AV$12:AV$516)=0,\"\",SUMIF($C$12:AV$516,$C9,AV$12:AV$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AW$516,$C9,AW$12:AW$516)=0,\"\",SUMIF($C$12:AW$516,$C9,AW$12:AW$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AX$516,$C9,AX$12:AX$516)=0,\"\",SUMIF($C$12:AX$516,$C9,AX$12:AX$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AY$516,$C9,AY$12:AY$516)=0,\"\",SUMIF($C$12:AY$516,$C9,AY$12:AY$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:AZ$516,$C9,AZ$12:AZ$516)=0,\"\",SUMIF($C$12:AZ$516,$C9,AZ$12:AZ$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:BA$516,$C9,BA$12:BA$516)=0,\"\",SUMIF($C$12:BA$516,$C9,BA$12:BA$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:BB$516,$C9,BB$12:BB$516)=0,\"\",SUMIF($C$12:BB$516,$C9,BB$12:BB$516)),\"\")","v":""},{"$f":"IFERROR(IF(SUMIF($C$12:BC$516,$C9,BC$12:BC$516)=0,\"\",SUMIF($C$12:BC$516,$C9,BC$12:BC$516)),\"\")","v":""}]
[null,null,"entspricht €/m²",null,null,{"$f":"IFERROR(IF(F6=\"\",\"\",F7/F6),\"\")","v":""},{"$f":"IFERROR(IF(G6=\"\",\"\",G7/G6),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(BC6=\"\",\"\",BC7/BC6),\"\")","v":""}]
[]
[null,null,"Wohneinheit 1"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F13+1","v":2020},{"$f":"G13+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[null,null,"Wohnfläche",{"$nulls":3},{"$f":"IF(F14=\"\",\"\",F14)","v":""},{"$f":"IF(G14=\"\",\"\",G14)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Kaltmiete (inkl. Stellplatz, Keller, Dachboden etc.)",{"$nulls":3},{"$f":"F17","v":""},{"$f":"G17","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"geplante Mieterhöhung in Prozent",null,null,{"$f":"IF(F14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(G14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(H14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(I14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(J14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(K14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(L14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(M14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(N14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(O14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(P14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Q14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(R14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(S14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(T14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(U14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(V14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(W14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(X14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Y14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Z14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AA14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AB14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AC14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AD14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AE14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AF14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AG14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AH14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AI14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AJ14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AK14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AL14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AM14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AN14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AO14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AP14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AQ14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AR14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AS14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AT14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AU14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AV14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AW14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AX14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AY14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AZ14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BA14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BB14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BC14=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""}]
[null,null,"Neue Kaltmiete ab 1. Januar des Folgejahres",null,null,{"$f":"IFERROR(IF(F15=\"\",\"\",F15*(1+F16)),\"\")","v":""},{"$f":"IF(G15=\"\",\"\",G15*(1+G16))","v":""},{"$f":"IF(H15=\"\",\"\",H15*(1+H16))","v":""},{"$f":"IF(I15=\"\",\"\",I15*(1+I16))","v":""},{"$f":"IF(J15=\"\",\"\",J15*(1+J16))","v":""},{"$f":"IF(K15=\"\",\"\",K15*(1+K16))","v":""},{"$f":"IF(L15=\"\",\"\",L15*(1+L16))","v":""},{"$f":"IF(M15=\"\",\"\",M15*(1+M16))","v":""},{"$f":"IF(N15=\"\",\"\",N15*(1+N16))","v":""},{"$f":"IF(O15=\"\",\"\",O15*(1+O16))","v":""},{"$f":"IF(P15=\"\",\"\",P15*(1+P16))","v":""},{"$f":"IF(Q15=\"\",\"\",Q15*(1+Q16))","v":""},{"$f":"IF(R15=\"\",\"\",R15*(1+R16))","v":""},{"$f":"IF(S15=\"\",\"\",S15*(1+S16))","v":""},{"$f":"IF(T15=\"\",\"\",T15*(1+T16))","v":""},{"$f":"IF(U15=\"\",\"\",U15*(1+U16))","v":""},{"$f":"IF(V15=\"\",\"\",V15*(1+V16))","v":""},{"$f":"IF(W15=\"\",\"\",W15*(1+W16))","v":""},{"$f":"IF(X15=\"\",\"\",X15*(1+X16))","v":""},{"$f":"IF(Y15=\"\",\"\",Y15*(1+Y16))","v":""},{"$f":"IF(Z15=\"\",\"\",Z15*(1+Z16))","v":""},{"$f":"IF(AA15=\"\",\"\",AA15*(1+AA16))","v":""},{"$f":"IF(AB15=\"\",\"\",AB15*(1+AB16))","v":""},{"$f":"IF(AC15=\"\",\"\",AC15*(1+AC16))","v":""},{"$f":"IF(AD15=\"\",\"\",AD15*(1+AD16))","v":""},{"$f":"IF(AE15=\"\",\"\",AE15*(1+AE16))","v":""},{"$f":"IF(AF15=\"\",\"\",AF15*(1+AF16))","v":""},{"$f":"IF(AG15=\"\",\"\",AG15*(1+AG16))","v":""},{"$f":"IF(AH15=\"\",\"\",AH15*(1+AH16))","v":""},{"$f":"IF(AI15=\"\",\"\",AI15*(1+AI16))","v":""},{"$f":"IF(AJ15=\"\",\"\",AJ15*(1+AJ16))","v":""},{"$f":"IF(AK15=\"\",\"\",AK15*(1+AK16))","v":""},{"$f":"IF(AL15=\"\",\"\",AL15*(1+AL16))","v":""},{"$f":"IF(AM15=\"\",\"\",AM15*(1+AM16))","v":""},{"$f":"IF(AN15=\"\",\"\",AN15*(1+AN16))","v":""},{"$f":"IF(AO15=\"\",\"\",AO15*(1+AO16))","v":""},{"$f":"IF(AP15=\"\",\"\",AP15*(1+AP16))","v":""},{"$f":"IF(AQ15=\"\",\"\",AQ15*(1+AQ16))","v":""},{"$f":"IF(AR15=\"\",\"\",AR15*(1+AR16))","v":""},{"$f":"IF(AS15=\"\",\"\",AS15*(1+AS16))","v":""},{"$f":"IF(AT15=\"\",\"\",AT15*(1+AT16))","v":""},{"$f":"IF(AU15=\"\",\"\",AU15*(1+AU16))","v":""},{"$f":"IF(AV15=\"\",\"\",AV15*(1+AV16))","v":""},{"$f":"IF(AW15=\"\",\"\",AW15*(1+AW16))","v":""},{"$f":"IF(AX15=\"\",\"\",AX15*(1+AX16))","v":""},{"$f":"IF(AY15=\"\",\"\",AY15*(1+AY16))","v":""},{"$f":"IF(AZ15=\"\",\"\",AZ15*(1+AZ16))","v":""},{"$f":"IF(BA15=\"\",\"\",BA15*(1+BA16))","v":""},{"$f":"IF(BB15=\"\",\"\",BB15*(1+BB16))","v":""},{"$f":"IF(BC15=\"\",\"\",BC15*(1+BC16))","v":""}]
[null,null,"entspricht €/m²",null,null,{"$f":"IFERROR(IF(F14=\"\",\"\",F15/F14),\"\")","v":""},{"$f":"IFERROR(IF(G14=\"\",\"\",G15/G14),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(BC14=\"\",\"\",BC15/BC14),\"\")","v":""}]
[]
[null,null,"Wohneinheit 2"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F21+1","v":2020},{"$f":"G21+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[null,null,"Wohnfläche",{"$nulls":3},{"$f":"IF(F22=\"\",\"\",F22)","v":""},{"$f":"IF(G22=\"\",\"\",G22)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Kaltmiete (inkl. Stellplatz, Keller, Dachboden etc.)",{"$nulls":3},{"$f":"F25","v":""},{"$f":"G25","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"geplante Mieterhöhung in Prozent",null,null,{"$f":"IF(F22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(G22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(H22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(I22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(J22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(K22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(L22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(M22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(N22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(O22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(P22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Q22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(R22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(S22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(T22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(U22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(V22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(W22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(X22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Y22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Z22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AA22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AB22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AC22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AD22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AE22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AF22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AG22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AH22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AI22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AJ22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AK22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AL22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AM22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AN22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AO22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AP22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AQ22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AR22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AS22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AT22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AU22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AV22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AW22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AX22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AY22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AZ22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BA22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BB22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BC22=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""}]
[null,null,"Neue Kaltmiete ab 1. Januar des Folgejahres",null,null,{"$f":"IFERROR(IF(F23=\"\",\"\",F23*(1+F24)),\"\")","v":""},{"$f":"IF(G23=\"\",\"\",G23*(1+G24))","v":""},{"$f":"IF(H23=\"\",\"\",H23*(1+H24))","v":""},{"$f":"IF(I23=\"\",\"\",I23*(1+I24))","v":""},{"$f":"IF(J23=\"\",\"\",J23*(1+J24))","v":""},{"$f":"IF(K23=\"\",\"\",K23*(1+K24))","v":""},{"$f":"IF(L23=\"\",\"\",L23*(1+L24))","v":""},{"$f":"IF(M23=\"\",\"\",M23*(1+M24))","v":""},{"$f":"IF(N23=\"\",\"\",N23*(1+N24))","v":""},{"$f":"IF(O23=\"\",\"\",O23*(1+O24))","v":""},{"$f":"IF(P23=\"\",\"\",P23*(1+P24))","v":""},{"$f":"IF(Q23=\"\",\"\",Q23*(1+Q24))","v":""},{"$f":"IF(R23=\"\",\"\",R23*(1+R24))","v":""},{"$f":"IF(S23=\"\",\"\",S23*(1+S24))","v":""},{"$f":"IF(T23=\"\",\"\",T23*(1+T24))","v":""},{"$f":"IF(U23=\"\",\"\",U23*(1+U24))","v":""},{"$f":"IF(V23=\"\",\"\",V23*(1+V24))","v":""},{"$f":"IF(W23=\"\",\"\",W23*(1+W24))","v":""},{"$f":"IF(X23=\"\",\"\",X23*(1+X24))","v":""},{"$f":"IF(Y23=\"\",\"\",Y23*(1+Y24))","v":""},{"$f":"IF(Z23=\"\",\"\",Z23*(1+Z24))","v":""},{"$f":"IF(AA23=\"\",\"\",AA23*(1+AA24))","v":""},{"$f":"IF(AB23=\"\",\"\",AB23*(1+AB24))","v":""},{"$f":"IF(AC23=\"\",\"\",AC23*(1+AC24))","v":""},{"$f":"IF(AD23=\"\",\"\",AD23*(1+AD24))","v":""},{"$f":"IF(AE23=\"\",\"\",AE23*(1+AE24))","v":""},{"$f":"IF(AF23=\"\",\"\",AF23*(1+AF24))","v":""},{"$f":"IF(AG23=\"\",\"\",AG23*(1+AG24))","v":""},{"$f":"IF(AH23=\"\",\"\",AH23*(1+AH24))","v":""},{"$f":"IF(AI23=\"\",\"\",AI23*(1+AI24))","v":""},{"$f":"IF(AJ23=\"\",\"\",AJ23*(1+AJ24))","v":""},{"$f":"IF(AK23=\"\",\"\",AK23*(1+AK24))","v":""},{"$f":"IF(AL23=\"\",\"\",AL23*(1+AL24))","v":""},{"$f":"IF(AM23=\"\",\"\",AM23*(1+AM24))","v":""},{"$f":"IF(AN23=\"\",\"\",AN23*(1+AN24))","v":""},{"$f":"IF(AO23=\"\",\"\",AO23*(1+AO24))","v":""},{"$f":"IF(AP23=\"\",\"\",AP23*(1+AP24))","v":""},{"$f":"IF(AQ23=\"\",\"\",AQ23*(1+AQ24))","v":""},{"$f":"IF(AR23=\"\",\"\",AR23*(1+AR24))","v":""},{"$f":"IF(AS23=\"\",\"\",AS23*(1+AS24))","v":""},{"$f":"IF(AT23=\"\",\"\",AT23*(1+AT24))","v":""},{"$f":"IF(AU23=\"\",\"\",AU23*(1+AU24))","v":""},{"$f":"IF(AV23=\"\",\"\",AV23*(1+AV24))","v":""},{"$f":"IF(AW23=\"\",\"\",AW23*(1+AW24))","v":""},{"$f":"IF(AX23=\"\",\"\",AX23*(1+AX24))","v":""},{"$f":"IF(AY23=\"\",\"\",AY23*(1+AY24))","v":""},{"$f":"IF(AZ23=\"\",\"\",AZ23*(1+AZ24))","v":""},{"$f":"IF(BA23=\"\",\"\",BA23*(1+BA24))","v":""},{"$f":"IF(BB23=\"\",\"\",BB23*(1+BB24))","v":""},{"$f":"IF(BC23=\"\",\"\",BC23*(1+BC24))","v":""}]
[null,null,"entspricht €/m²",null,null,{"$f":"IFERROR(IF(F22=\"\",\"\",F23/F22),\"\")","v":""},{"$f":"IFERROR(IF(G22=\"\",\"\",G23/G22),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(BC22=\"\",\"\",BC23/BC22),\"\")","v":""}]
[]
[null,null,"Wohneinheit 3"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F29+1","v":2020},{"$f":"G29+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[null,null,"Wohnfläche",{"$nulls":3},{"$f":"IF(F30=\"\",\"\",F30)","v":""},{"$f":"IF(G30=\"\",\"\",G30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Kaltmiete (inkl. Stellplatz, Keller, Dachboden etc.)",{"$nulls":3},{"$f":"F33","v":""},{"$f":"G33","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"geplante Mieterhöhung in Prozent",null,null,{"$f":"IF(F30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(G30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(H30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(I30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(J30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(K30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(L30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(M30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(N30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(O30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(P30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Q30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(R30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(S30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(T30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(U30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(V30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(W30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(X30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Y30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Z30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AA30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AB30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AC30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AD30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AE30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AF30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AG30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AH30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AI30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AJ30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AK30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AL30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AM30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AN30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AO30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AP30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AQ30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AR30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AS30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AT30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AU30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AV30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AW30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AX30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AY30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AZ30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BA30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BB30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BC30=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""}]
[null,null,"Neue Kaltmiete ab 1. Januar des Folgejahres",null,null,{"$f":"IFERROR(IF(F31=\"\",\"\",F31*(1+F32)),\"\")","v":""},{"$f":"IF(G31=\"\",\"\",G31*(1+G32))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"entspricht €/m²",null,null,{"$f":"IFERROR(IF(F30=\"\",\"\",F31/F30),\"\")","v":""},{"$f":"IFERROR(IF(G30=\"\",\"\",G31/G30),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(BC30=\"\",\"\",BC31/BC30),\"\")","v":""}]
[]
[null,null,"Wohneinheit 4"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F37+1","v":2020},{"$f":"G37+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[null,null,"Wohnfläche",{"$nulls":3},{"$f":"IF(F38=\"\",\"\",F38)","v":""},{"$f":"IF(G38=\"\",\"\",G38)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Kaltmiete (inkl. Stellplatz, Keller, Dachboden etc.)",{"$nulls":3},{"$f":"F41","v":""},{"$f":"G41","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"geplante Mieterhöhung in Prozent",null,null,{"$f":"IF(F38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(G38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(H38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(I38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(J38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(K38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(L38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(M38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(N38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(O38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(P38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Q38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(R38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(S38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(T38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(U38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(V38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(W38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(X38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Y38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Z38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AA38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AB38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AC38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AD38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AE38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AF38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AG38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AH38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AI38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AJ38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AK38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AL38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AM38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AN38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AO38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AP38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AQ38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AR38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AS38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AT38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AU38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AV38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AW38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AX38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AY38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AZ38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BA38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BB38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BC38=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""}]
[null,null,"Neue Kaltmiete ab 1. Januar des Folgejahres",null,null,{"$f":"IFERROR(IF(F39=\"\",\"\",F39*(1+F40)),\"\")","v":""},{"$f":"IF(G39=\"\",\"\",G39*(1+G40))","v":""},{"$f":"IF(H39=\"\",\"\",H39*(1+H40))","v":""},{"$f":"IF(I39=\"\",\"\",I39*(1+I40))","v":""},{"$f":"IF(J39=\"\",\"\",J39*(1+J40))","v":""},{"$f":"IF(K39=\"\",\"\",K39*(1+K40))","v":""},{"$f":"IF(L39=\"\",\"\",L39*(1+L40))","v":""},{"$f":"IF(M39=\"\",\"\",M39*(1+M40))","v":""},{"$f":"IF(N39=\"\",\"\",N39*(1+N40))","v":""},{"$f":"IF(O39=\"\",\"\",O39*(1+O40))","v":""},{"$f":"IF(P39=\"\",\"\",P39*(1+P40))","v":""},{"$f":"IF(Q39=\"\",\"\",Q39*(1+Q40))","v":""},{"$f":"IF(R39=\"\",\"\",R39*(1+R40))","v":""},{"$f":"IF(S39=\"\",\"\",S39*(1+S40))","v":""},{"$f":"IF(T39=\"\",\"\",T39*(1+T40))","v":""},{"$f":"IF(U39=\"\",\"\",U39*(1+U40))","v":""},{"$f":"IF(V39=\"\",\"\",V39*(1+V40))","v":""},{"$f":"IF(W39=\"\",\"\",W39*(1+W40))","v":""},{"$f":"IF(X39=\"\",\"\",X39*(1+X40))","v":""},{"$f":"IF(Y39=\"\",\"\",Y39*(1+Y40))","v":""},{"$f":"IF(Z39=\"\",\"\",Z39*(1+Z40))","v":""},{"$f":"IF(AA39=\"\",\"\",AA39*(1+AA40))","v":""},{"$f":"IF(AB39=\"\",\"\",AB39*(1+AB40))","v":""},{"$f":"IF(AC39=\"\",\"\",AC39*(1+AC40))","v":""},{"$f":"IF(AD39=\"\",\"\",AD39*(1+AD40))","v":""},{"$f":"IF(AE39=\"\",\"\",AE39*(1+AE40))","v":""},{"$f":"IF(AF39=\"\",\"\",AF39*(1+AF40))","v":""},{"$f":"IF(AG39=\"\",\"\",AG39*(1+AG40))","v":""},{"$f":"IF(AH39=\"\",\"\",AH39*(1+AH40))","v":""},{"$f":"IF(AI39=\"\",\"\",AI39*(1+AI40))","v":""},{"$f":"IF(AJ39=\"\",\"\",AJ39*(1+AJ40))","v":""},{"$f":"IF(AK39=\"\",\"\",AK39*(1+AK40))","v":""},{"$f":"IF(AL39=\"\",\"\",AL39*(1+AL40))","v":""},{"$f":"IF(AM39=\"\",\"\",AM39*(1+AM40))","v":""},{"$f":"IF(AN39=\"\",\"\",AN39*(1+AN40))","v":""},{"$f":"IF(AO39=\"\",\"\",AO39*(1+AO40))","v":""},{"$f":"IF(AP39=\"\",\"\",AP39*(1+AP40))","v":""},{"$f":"IF(AQ39=\"\",\"\",AQ39*(1+AQ40))","v":""},{"$f":"IF(AR39=\"\",\"\",AR39*(1+AR40))","v":""},{"$f":"IF(AS39=\"\",\"\",AS39*(1+AS40))","v":""},{"$f":"IF(AT39=\"\",\"\",AT39*(1+AT40))","v":""},{"$f":"IF(AU39=\"\",\"\",AU39*(1+AU40))","v":""},{"$f":"IF(AV39=\"\",\"\",AV39*(1+AV40))","v":""},{"$f":"IF(AW39=\"\",\"\",AW39*(1+AW40))","v":""},{"$f":"IF(AX39=\"\",\"\",AX39*(1+AX40))","v":""},{"$f":"IF(AY39=\"\",\"\",AY39*(1+AY40))","v":""},{"$f":"IF(AZ39=\"\",\"\",AZ39*(1+AZ40))","v":""},{"$f":"IF(BA39=\"\",\"\",BA39*(1+BA40))","v":""},{"$f":"IF(BB39=\"\",\"\",BB39*(1+BB40))","v":""},{"$f":"IF(BC39=\"\",\"\",BC39*(1+BC40))","v":""}]
[null,null,"entspricht €/m²",null,null,{"$f":"IFERROR(IF(F38=\"\",\"\",F39/F38),\"\")","v":""},{"$f":"IFERROR(IF(G38=\"\",\"\",G39/G38),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(BC38=\"\",\"\",BC39/BC38),\"\")","v":""}]
[]
[null,null,"Wohneinheit 5"]
[{"$nulls":5},{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"F45+1","v":2020},{"$f":"G45+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[null,null,"Wohnfläche",{"$nulls":3},{"$f":"IF(F46=\"\",\"\",F46)","v":""},{"$f":"IF(G46=\"\",\"\",G46)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Kaltmiete (inkl. Stellplatz, Keller, Dachboden etc.)",{"$nulls":3},{"$f":"F49","v":""},{"$f":"G49","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"geplante Mieterhöhung in Prozent",null,null,{"$f":"IF(F46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(G46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(H46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(I46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(J46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(K46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(L46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(M46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(N46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(O46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(P46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Q46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(R46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(S46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(T46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(U46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(V46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(W46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(X46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Y46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(Z46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AA46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AB46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AC46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AD46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AE46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AF46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AG46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AH46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AI46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AJ46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AK46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AL46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AM46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AN46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AO46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AP46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AQ46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AR46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AS46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AT46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AU46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AV46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AW46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AX46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AY46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(AZ46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BA46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BB46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""},{"$f":"IF(BC46=\"\",\"\",'Ihre Übersicht'!$L$33)","v":""}]
[null,null,"Neue Kaltmiete ab 1. Januar des Folgejahres",null,null,{"$f":"IFERROR(IF(F47=\"\",\"\",F47*(1+F48)),\"\")","v":""},{"$f":"IF(G47=\"\",\"\",G47*(1+G48))","v":""},{"$f":"IF(H47=\"\",\"\",H47*(1+H48))","v":""},{"$f":"IF(I47=\"\",\"\",I47*(1+I48))","v":""},{"$f":"IF(J47=\"\",\"\",J47*(1+J48))","v":""},{"$f":"IF(K47=\"\",\"\",K47*(1+K48))","v":""},{"$f":"IF(L47=\"\",\"\",L47*(1+L48))","v":""},{"$f":"IF(M47=\"\",\"\",M47*(1+M48))","v":""},{"$f":"IF(N47=\"\",\"\",N47*(1+N48))","v":""},{"$f":"IF(O47=\"\",\"\",O47*(1+O48))","v":""},{"$f":"IF(P47=\"\",\"\",P47*(1+P48))","v":""},{"$f":"IF(Q47=\"\",\"\",Q47*(1+Q48))","v":""},{"$f":"IF(R47=\"\",\"\",R47*(1+R48))","v":""},{"$f":"IF(S47=\"\",\"\",S47*(1+S48))","v":""},{"$f":"IF(T47=\"\",\"\",T47*(1+T48))","v":""},{"$f":"IF(U47=\"\",\"\",U47*(1+U48))","v":""},{"$f":"IF(V47=\"\",\"\",V47*(1+V48))","v":""},{"$f":"IF(W47=\"\",\"\",W47*(1+W48))","v":""},{"$f":"IF(X47=\"\",\"\",X47*(1+X48))","v":""},{"$f":"IF(Y47=\"\",\"\",Y47*(1+Y48))","v":""},{"$f":"IF(Z47=\"\",\"\",Z47*(1+Z48))","v":""},{"$f":"IF(AA47=\"\",\"\",AA47*(1+AA48))","v":""},{"$f":"IF(AB47=\"\",\"\",AB47*(1+AB48))","v":""},{"$f":"IF(AC47=\"\",\"\",AC47*(1+AC48))","v":""},{"$f":"IF(AD47=\"\",\"\",AD47*(1+AD48))","v":""},{"$f":"IF(AE47=\"\",\"\",AE47*(1+AE48))","v":""},{"$f":"IF(AF47=\"\",\"\",AF47*(1+AF48))","v":""},{"$f":"IF(AG47=\"\",\"\",AG47*(1+AG48))","v":""},{"$f":"IF(AH47=\"\",\"\",AH47*(1+AH48))","v":""},{"$f":"IF(AI47=\"\",\"\",AI47*(1+AI48))","v":""},{"$f":"IF(AJ47=\"\",\"\",AJ47*(1+AJ48))","v":""},{"$f":"IF(AK47=\"\",\"\",AK47*(1+AK48))","v":""},{"$f":"IF(AL47=\"\",\"\",AL47*(1+AL48))","v":""},{"$f":"IF(AM47=\"\",\"\",AM47*(1+AM48))","v":""},{"$f":"IF(AN47=\"\",\"\",AN47*(1+AN48))","v":""},{"$f":"IF(AO47=\"\",\"\",AO47*(1+AO48))","v":""},{"$f":"IF(AP47=\"\",\"\",AP47*(1+AP48))","v":""},{"$f":"IF(AQ47=\"\",\"\",AQ47*(1+AQ48))","v":""},{"$f":"IF(AR47=\"\",\"\",AR47*(1+AR48))","v":""},{"$f":"IF(AS47=\"\",\"\",AS47*(1+AS48))","v":""},{"$f":"IF(AT47=\"\",\"\",AT47*(1+AT48))","v":""},{"$f":"IF(AU47=\"\",\"\",AU47*(1+AU48))","v":""},{"$f":"IF(AV47=\"\",\"\",AV47*(1+AV48))","v":""},{"$f":"IF(AW47=\"\",\"\",AW47*(1+AW48))","v":""},{"$f":"IF(AX47=\"\",\"\",AX47*(1+AX48))","v":""},{"$f":"IF(AY47=\"\",\"\",AY47*(1+AY48))","v":""},{"$f":"IF(AZ47=\"\",\"\",AZ47*(1+AZ48))","v":""},{"$f":"IF(BA47=\"\",\"\",BA47*(1+BA48))","v":""},{"$f":"IF(BB47=\"\",\"\",BB47*(1+BB48))","v":""},{"$f":"IF(BC47=\"\",\"\",BC47*(1+BC48))","v":""}]
[null,null,"entspricht €/m²",null,null,{"$f":"IFERROR(IF(F46=\"\",\"\",F47/F46),\"\")","v":""},{"$f":"IFERROR(IF(G46=\"\",\"\",G47/G46),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(BC46=\"\",\"\",BC47/BC46),\"\")","v":""}]

{"sheet":"Sheet3","index":7,"n_rows":44,"n_cols":24,"rows_kept":44,"hidden":true}
[]
[]
[{"$nulls":22},"Anzahl der Wohneinheiten",6]
[null,"Darlehen I",{"$nulls":6},"Darlehen 2",{"$nulls":6},"Darlehen 3",{"$nulls":6},"Werte übernehmen","NEIN"]
[null,"Anfangsjahr",null,{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"DATE('Ihre Kennzahlen im Verlauf'!G$6,1,1)","v":"2020-01-01"},{"$nulls":3},"Anfangsjahr",null,{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"DATE('Ihre Kennzahlen im Verlauf'!G$23,1,1)","v":"2020-01-01"},{"$nulls":3},"Anfangsjahr",null,{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"DATE('Ihre Kennzahlen im Verlauf'!G$23,1,1)","v":"2020-01-01"}]
[null,"Anzahl der Monate",null,{"$f":"DATEDIF(E$6,E$5,\"m\")","v":9},{"$f":"'Ihre Übersicht'!D$7","v":"2019-04-01"},{"$nulls":3},"Anzahl der Monate",null,{"$f":"DATEDIF(L$6,L$5,\"m\")","v":9},{"$f":"'Ihre Übersicht'!D$7","v":"2019-04-01"},{"$nulls":3},"Anzahl der Monate",null,{"$f":"DATEDIF(S$6,S$5,\"m\")","v":9},{"$f":"'Ihre Übersicht'!D$7","v":"2019-04-01"}]
[]
[null,"Zinssatz",{"$f":"'Ihre Kennzahlen im Verlauf'!F$8","v":""},{"$nulls":5},"Zinssatz",{"$f":"'Ihre Kennzahlen im Verlauf'!F25","v":{"v":0,"d":"0.00%"}},{"$nulls":5},"Zinssatz",{"$f":"'Ihre Kennzahlen im Verlauf'!F42","v":{"v":0,"d":"0.00%"}}]
[null,"Tilgung",{"$f":"'Ihre Kennzahlen im Verlauf'!F$15","v":""},{"$nulls":5},"Tilgung",{"$f":"'Ihre Kennzahlen im Verlauf'!F32","v":""},{"$nulls":5},"Tilgung",{"$f":"'Ihre Kennzahlen im Verlauf'!F49","v":""}]
[null,"Rate",null,"Darlehen","Zinssatz","Tilgung","Berechnung?",null,"Rate",null,"Darlehen","Zinssatz","Tilgung","Berechnung?",null,"Rate",null,"Darlehen","Zinssatz","Tilgung","Berechnung?"]
[null,{"$f":"IF(AND(E11=\"\",F11=\"\")=TRUE,\"\",E11+F11)","v":""},1,{"$f":"'Ihre Kennzahlen im Verlauf'!F10","v":0},{"$f":"IF(OR(C$8=\"\",D11=0,D11=\"\")=TRUE,\"\",D11*C$8/12)","v":""},{"$f":"IF(OR(C$9=\"\",D11=0,D11=\"\")=TRUE,\"\",$C$9*D$11/12)","v":""},{"$f":"IF(OR(D$11=\"\",D$11=0)=TRUE,\"\",IF(C11<=D$6,\"X\",\"\"))","v":""},null,{"$f":"IF(AND(L11=\"\",M11=\"\")=TRUE,\"\",L11+M11)","v":""},1,{"$f":"'Ihre Kennzahlen im Verlauf'!F27","v":0},{"$f":"IF(OR(J$8=\"\",K11=0,K11=\"\")=TRUE,\"\",K11*J$8/12)","v":""},{"$f":"IF(OR(J$9=\"\",K$11=0,K$11=\"\")=TRUE,\"\",$J$9*K$11/12)","v":""},{"$f":"IF(OR(K$11=\"\",K$11=0)=TRUE,\"\",IF(J11<=K$6,\"X\",\"\"))","v":""},null,{"$f":"IF(AND(S11=\"\",T11=\"\")=TRUE,\"\",S11+T11)","v":""},1,{"$f":"'Ihre Kennzahlen im Verlauf'!F44","v":0},{"$f":"IF(OR(Q$8=\"\",R11=0,R11=\"\")=TRUE,\"\",R11*Q$8/12)","v":""},{"$f":"IF(OR(Q$9=\"\",R$11=0,R$11=\"\")=TRUE,\"\",$Q$9*R$11/12)","v":""},{"$f":"IF(OR(R$11=\"\",R$11=0)=TRUE,\"\",IF(Q11<=R$6,\"X\",\"\"))","v":""}]
[null,{"$f":"B11","v":""},2,{"$f":"IF(G12=\"\",\"\",D11-F11)","v":""},"",{"$f":"IF(OR(C$9=\"\",D12=0,D12=\"\")=TRUE,\"\",$C$9*D$11/12)","v":""},{"$f":"IF(OR(D$11=\"\",D$11=0)=TRUE,\"\",IF(C12<=D$6,\"X\",\"\"))","v":""},null,{"$f":"I11","v":""},2,{"$f":"IF(N12=\"\",\"\",K11-M11)","v":""},"",{"$f":"IF(OR(J$9=\"\",K12=0,K12=\"\")=TRUE,\"\",$J$9*K$11/12)","v":""},{"$f":"IF(OR(K$11=\"\",K$11=0)=TRUE,\"\",IF(J12<=K$6,\"X\",\"\"))","v":""},null,{"$f":"P11","v":""},2,{"$f":"IF(U12=\"\",\"\",R11-T11)","v":""},{"$f":"IF(OR(Q$8=\"\",R12=0,R12=\"\")=TRUE,\"\",R12*Q$8/12)","v":""},{"$f":"IF(OR(Q$9=\"\",R12=0,R12=\"\")=TRUE,\"\",$J$9*R$11/12)","v":""},{"$f":"IF(OR(R$11=\"\",R$11=0)=TRUE,\"\",IF(Q12<=R$6,\"X\",\"\"))","v":""}]
[null,{"$f":"B12","v":""},3,{"$f":"IF(G13=\"\",\"\",D12-F12)","v":""},"","","",null,{"$f":"I12","v":""},3,{"$f":"IF(N13=\"\",\"\",K12-M12)","v":""},"",{"$f":"IF(OR(J$9=\"\",K13=0,K13=\"\")=TRUE,\"\",$J$9*K$11/12)","v":""},"",null,{"$f":"P12","v":""},3,{"$f":"IF(U13=\"\",\"\",R12-T12)","v":""},"",{"$f":"IF(OR(Q$9=\"\",R13=0,R13=\"\")=TRUE,\"\",$J$9*R$11/12)","v":""},""]
[null,"",4,"","","","",null,"",4,"","","","",null,"",4,"","","",""]
[null,"",5,"","","","",null,"",5,"","","","",null,"",5,"","","",""]
[null,"",6,"","","","",null,"",6,"","","","",null,"",6,"","","",""]
[null,"",7,"","","","",null,"",7,"","","","",null,"",7,"","","",""]
[null,"",8,"","","","",null,"",8,"","","","",null,"",8,"","","",""]
[null,"",9,"",{"$f":"IF(OR(C$8=\"\",D19=0,D19=\"\")=TRUE,\"\",D19*C$8/12)","v":""},"","",null,"",9,"",{"$f":"IF(OR(J$8=\"\",K19=0,K19=\"\")=TRUE,\"\",K19*J$8/12)","v":""},"","",null,"",9,"",{"$f":"IF(OR(Q$8=\"\",R19=0,R19=\"\")=TRUE,\"\",R19*Q$8/12)","v":""},"",""]
[null,"",10,"",{"$f":"IF(OR(C$8=\"\",D20=0,D20=\"\")=TRUE,\"\",D20*C$8/12)","v":""},"","",null,"",10,"",{"$f":"IF(OR(J$8=\"\",K20=0,K20=\"\")=TRUE,\"\",K20*J$8/12)","v":""},"","",null,"",10,"",{"$f":"IF(OR(Q$8=\"\",R20=0,R20=\"\")=TRUE,\"\",R20*Q$8/12)","v":""},"",""]
[null,"",11,"","","","",null,"",11,"","","","",null,"",11,"","","",""]
[null,"",12,"","","","",null,"",12,"","","","",null,"",12,"","","",""]
[null,null,"SUMME",null,{"$f":"SUM(E11:E22)","v":0},{"$f":"SUM(F11:F22)","v":0},{"$nulls":3},"SUMME",null,{"$f":"SUM(L11:L22)","v":0},{"$f":"SUM(M11:M22)","v":0},{"$nulls":3},"SUMME",null,{"$f":"SUM(S11:S22)","v":0},{"$f":"SUM(T11:T22)","v":0}]
[]
[null,"Darlehen I",{"$nulls":6},"Darlehen 2",{"$nulls":6},"Darlehen 2"]
[null,"Anfangsjahr",null,{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"DATE('Ihre Kennzahlen im Verlauf'!G$6,1,1)","v":"2020-01-01"},{"$nulls":3},"Anfangsjahr",null,{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"DATE('Ihre Kennzahlen im Verlauf'!G$23,1,1)","v":"2020-01-01"},{"$nulls":3},"Anfangsjahr",null,{"$f":"YEAR('Ihre Übersicht'!D$7)","v":2019},{"$f":"DATE('Ihre Kennzahlen im Verlauf'!G$23,1,1)","v":"2020-01-01"}]
[null,"Anzahl der Monate",null,{"$f":"DATEDIF(E$6,E$5,\"m\")","v":9},{"$f":"'Ihre Übersicht'!D$7","v":"2019-04-01"},{"$nulls":3},"Anzahl der Monate",null,{"$f":"DATEDIF(L$6,L$5,\"m\")","v":9},{"$f":"'Ihre Übersicht'!D$7","v":"2019-04-01"},{"$nulls":3},"Anzahl der Monate",null,{"$f":"DATEDIF(S$6,S$5,\"m\")","v":9},{"$f":"'Ihre Übersicht'!D$7","v":"2019-04-01"}]
[]
[null,"Zinssatz",{"$f":"'Ihre Kennzahlen im Verlauf'!F$8","v":""},{"$nulls":5},"Zinssatz",{"$nulls":6},"Zinssatz"]
[null,"Tilgung",{"$f":"'Ihre Kennzahlen im Verlauf'!F$15","v":""},{"$nulls":5},"Tilgung",{"$nulls":6},"Tilgung"]
[null,"Rate",null,"Darlehen","Zinssatz","Tilgung","Berechnung?",null,"Rate",null,"Darlehen","Zinssatz","Tilgung","Berechnung?",null,"Rate",null,"Darlehen","Zinssatz","Tilgung","Berechnung?"]
[null,{"$f":"IF(AND(E32=\"\",F32=\"\")=TRUE,\"\",E32+F32)","v":""},1,{"$f":"'Ihre Kennzahlen im Verlauf'!F10","v":0},{"$f":"IF(OR(C$8=\"\",D32=0,D32=\"\")=TRUE,\"\",D32*C$8/12)","v":""},{"$f":"IF(OR(C$9=\"\",D32=0,D32=\"\")=TRUE,\"\",$C$9*D$11/12)","v":""},{"$f":"IF(OR(D$11=\"\",D$11=0)=TRUE,\"\",IF(C32<=D$6,\"X\",\"\"))","v":""},null,{"$f":"IF(AND(L32=\"\",M32=\"\")=TRUE,\"\",L32+M32)","v":""},1,{"$f":"'Ihre Kennzahlen im Verlauf'!F27","v":0},{"$f":"IF(OR(J$8=\"\",K32=0,K32=\"\")=TRUE,\"\",K32*J$8/12)","v":""},{"$f":"IF(OR(J$9=\"\",K$11=0,K$11=\"\")=TRUE,\"\",$C$9*K$11/12)","v":""},{"$f":"IF(OR(K$11=\"\",K$11=0)=TRUE,\"\",IF(J32<=K$6,\"X\",\"\"))","v":""},null,{"$f":"IF(AND(S32=\"\",T32=\"\")=TRUE,\"\",S32+T32)","v":""},1,{"$f":"'Ihre Kennzahlen im Verlauf'!F44","v":0},{"$f":"IF(OR(Q$8=\"\",R32=0,R32=\"\")=TRUE,\"\",R32*Q$8/12)","v":""},{"$f":"IF(OR(Q$9=\"\",R$11=0,R$11=\"\")=TRUE,\"\",$Q$9*R$11/12)","v":""},{"$f":"IF(OR(R$11=\"\",R$11=0)=TRUE,\"\",IF(Q32<=R$6,\"X\",\"\"))","v":""}]
[null,{"$f":"B32","v":""},2,{"$f":"IF(G33=\"\",\"\",D32-F32)","v":""},{"$f":"IF(OR(C$8=\"\",D33=0,D33=\"\")=TRUE,\"\",D33*C$8/12)","v":""},{"$f":"IF(OR(C$9=\"\",D33=0,D33=\"\")=TRUE,\"\",$C$9*D$11/12)","v":""},{"$f":"IF(OR(D$11=\"\",D$11=0)=TRUE,\"\",IF(C33<=D$6,\"X\",\"\"))","v":""},null,{"$f":"I32","v":""},2,{"$f":"IF(N33=\"\",\"\",K32-M32)","v":""},{"$f":"IF(OR(J$8=\"\",K33=0,K33=\"\")=TRUE,\"\",K33*J$8/12)","v":""},{"$f":"IF(OR(J$9=\"\",K33=0,K33=\"\")=TRUE,\"\",$J$9*K$11/12)","v":""},{"$f":"IF(OR(K$11=\"\",K$11=0)=TRUE,\"\",IF(J33<=K$6,\"X\",\"\"))","v":""},null,{"$f":"P32","v":""},2,{"$f":"IF(U33=\"\",\"\",R32-T32)","v":""},{"$f":"IF(OR(Q$8=\"\",R33=0,R33=\"\")=TRUE,\"\",R33*Q$8/12)","v":""},{"$f":"IF(OR(Q$9=\"\",R33=0,R33=\"\")=TRUE,\"\",$J$9*R$11/12)","v":""},{"$f":"IF(OR(R$11=\"\",R$11=0)=TRUE,\"\",IF(Q33<=R$6,\"X\",\"\"))","v":""}]
[null,{"$f":"B33","v":""},3,{"$f":"IF(G34=\"\",\"\",D33-F33)","v":""},"","","",null,{"$f":"I33","v":""},3,{"$f":"IF(N34=\"\",\"\",K33-M33)","v":""},"",{"$f":"IF(OR(J$9=\"\",K34=0,K34=\"\")=TRUE,\"\",$J$9*K$11/12)","v":""},"",null,{"$f":"P33","v":""},3,{"$f":"IF(U34=\"\",\"\",R33-T33)","v":""},"",{"$f":"IF(OR(Q$9=\"\",R34=0,R34=\"\")=TRUE,\"\",$J$9*R$11/12)","v":""},""]
[null,"",4,"","","","",null,"",4,"","","","",null,"",4,"","","",""]
[null,"",5,"","","","",null,"",5,"","","","",null,"",5,"","","",""]
[null,"",6,"","","","",null,"",6,{"$f":"IF(N37=\"\",\"\",K36-M36)","v":""},"","","",null,"",6,{"$f":"IF(U37=\"\",\"\",R36-T36)","v":""},"","",""]
[null,"",7,"","","","",null,"",7,"","","","",null,"",7,{"$f":"IF(U38=\"\",\"\",R37-T37)","v":""},"","",""]
[null,"",8,"","","","",null,"",8,"","","","",null,"",8,"","","",""]
[null,"",9,"",{"$f":"IF(OR(C$8=\"\",D40=0,D40=\"\")=TRUE,\"\",D40*C$8/12)","v":""},"","",null,"",9,"",{"$f":"IF(OR(J$8=\"\",K40=0,K40=\"\")=TRUE,\"\",K40*J$8/12)","v":""},"","",null,"",9,"",{"$f":"IF(OR(Q$8=\"\",R40=0,R40=\"\")=TRUE,\"\",R40*Q$8/12)","v":""},"",""]
[null,"",10,"",{"$f":"IF(OR(C$8=\"\",D41=0,D41=\"\")=TRUE,\"\",D41*C$8/12)","v":""},"","",null,"",10,"",{"$f":"IF(OR(J$8=\"\",K41=0,K41=\"\")=TRUE,\"\",K41*J$8/12)","v":""},"","",null,"",10,"",{"$f":"IF(OR(Q$8=\"\",R41=0,R41=\"\")=TRUE,\"\",R41*Q$8/12)","v":""},"",""]
[null,"",11,"","","","",null,"",11,"","","","",null,"",11,"","","",""]
[null,"",12,"","","","",null,"",12,"","","","",null,"",12,"","","",""]
[null,null,"SUMME",null,{"$f":"SUM(E32:E43)","v":0},{"$f":"SUM(F32:F43)","v":0},{"$nulls":3},"SUMME",null,{"$f":"SUM(L32:L43)","v":0},{"$f":"SUM(M32:M43)","v":0},{"$nulls":3},"SUMME",null,{"$f":"SUM(S32:S43)","v":0},{"$f":"SUM(T32:T43)","v":0}]