{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["allg.","Finanzplan","Personalkosten","Honorare","Sachkosten","TVöD"],"not_rendered":{"images":1,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"allg.","index":0,"n_rows":136,"n_cols":29,"rows_kept":136,"merged":[[0,22,4,34],[5,22,5,29],[5,30,7,34],[6,22,6,29],[7,22,7,29],[8,22,8,27],[8,28,8,34],[9,22,9,27],[9,28,9,34],[11,0,11,34],[13,0,14,3],[13,4,14,34],[16,0,16,3],[16,4,16,34],[18,0,18,3],[18,4,18,34],[20,4,20,11],[20,12,20,34],[21,4,21,11],[21,12,21,34],[23,0,23,3],[23,4,23,34],[25,0,25,3],[25,4,25,19],[25,20,25,23],[25,24,25,34],[27,0,27,3],[27,4,27,19],[27,20,27,23],[27,24,27,34],[29,0,29,34],[31,0,31,3],[31,4,32,34],[33,0,33,3],[33,4,33,7],[33,11,33,14],[33,17,33,34],[36,0,36,34],[38,0,38,3],[38,6,38,17],[38,20,38,31],[39,0,39,3],[40,0,40,3],[40,6,40,17],[40,20,40,31],[41,0,41,3],[42,0,42,3],[42,6,42,17],[42,20,42,31],[43,0,43,3],[44,0,44,3],[44,6,44,17],[44,20,44,31],[46,0,46,3],[46,6,46,17],[46,20,46,31],[47,0,47,3],[48,0,48,3],[48,6,48,17],[48,20,48,31],[49,0,49,3],[50,0,50,3],[50,6,50,17],[50,20,50,31],[51,0,51,3],[52,0,52,3],[52,6,52,17],[52,20,52,31],[54,3,54,12],[54,13,54,24],[56,0,56,34],[58,0,58,3],[58,4,58,31],[60,0,60,3],[60,4,60,22],[62,4,62,18],[64,4,64,18],[66,0,66,3],[66,4,66,22],[68,0,68,3],[68,4,68,18],[68,26,68,34],[70,16,70,23],[71,6,71,10],[73,0,73,3],[75,0,75,3],[75,4,75,27],[77,0,77,3],[77,4,77,27],[79,0,79,3],[79,4,79,27],[81,0,81,3],[84,0,84,34],[86,1,86,35],[87,16,87,21],[88,16,88,21],[89,3,92,23],[92,24,92,26],[92,28,92,30],[94,1,94,33],[96,0,96,34],[98,0,98,3],[98,4,98,22],[98,23,98,34],[99,0,105,3],[99,4,99,22],[99,23,99,34],[100,4,100,22],[100,23,101,34],[101,4,101,22],[102,4,102,22],[102,23,103,34],[103,4,103,22],[104,4,104,22],[104,23,105,34],[105,4,105,22],[107,0,107,34],[109,0,110,3],[109,16,109,25],[110,4,110,25],[114,0,114,3],[114,4,114,22],[114,23,114,34],[115,0,127,3],[115,4,115,22],[115,23,115,34],[116,4,116,22],[116,23,116,34],[117,4,117,22],[117,23,117,34],[118,4,118,22],[118,23,118,34],[119,4,119,22],[119,23,119,34],[120,4,120,22],[120,23,120,34],[121,4,121,22],[121,23,121,34],[122,4,122,22],[122,23,122,34],[123,4,123,22],[123,23,123,34],[124,4,124,22],[124,23,124,34],[125,4,125,22],[125,23,125,34],[126,4,126,22],[126,23,126,34],[127,4,127,22],[127,23,127,34],[129,0,129,3],[129,4,129,34],[130,0,131,3],[131,4,131,11],[131,12,131,34],[132,4,132,11],[132,12,132,34],[134,0,134,13],[134,18,134,34]]}
["Antrag",{"$nulls":21},"Eingangsstempel"]
["LernFerien NRW"]
[]
[]
["An die"]
["Deutsche Kinder- und Jugendstiftung GmbH",{"$nulls":21},"Erstantrag"]
["Kaiser-Wilhelm-Ring 18",{"$nulls":21},"Änderungsantrag"]
["50672 Köln",{"$nulls":21},"Überarbeitung"]
[{"$nulls":22},"Datum:"]
[{"$nulls":22},"Aktenzeichen:"]
[]
["I. Antragsteller"]
[]
["Unternehmen/\nEinrichtung:"]
[]
[]
["Vertretungsberechtigt:"]
[]
["Anschrift:"]
[{"$nulls":4},"Straße Hausnummer"]
[]
[{"$nulls":4},"PLZ",{"$nulls":7},"Ort"]
[]
["Email-Adresse:"]
[]
["Ansprechpartner:",{"$nulls":19},"Tel.-Nr.:"]
[]
["Funktion:",{"$nulls":19},"Fax-Nr.:"]
[]
["II. Projektbezeichnung und Förderdauer"]
[]
["Projektbezeichnung:",{"$nulls":3},"LernFerien NRW Ostercamps"]
[]
["Zeitraum des Camps",{"$nulls":3},"KW 14",{"$nulls":6},"KW 15",{"$nulls":5},"(zutreffendes bitte ankreuzen)"]
[]
[]
["III. Beantragte Zuwendung in €"]
[]
["Campbezeichnung:",{"$nulls":5},"Lernen lernen - analog",{"$nulls":13},"Lernen lernen - digital"]
[]
["Festbetrag je Camp:",{"$nulls":5},{"v":11600,"d":"11,600.00 €"},{"$nulls":13},{"v":0,"d":"0.00 €"}]
[]
["Anzahl Beantragung:"]
[]
["Beantragte Zuwendung:",{"$nulls":5},{"$f":"IF(G43>=1,G41*G43,0)","v":{"v":0,"d":"0.00 €"}},{"$nulls":13},{"$f":"IF(U43>=1,U41*U43,0)","v":{"v":0,"d":"0.00 €"}}]
[]
["Campbezeichnung:",{"$nulls":5},"Begabung fördern - analog",{"$nulls":13},"Begabung fördern - digital"]
[]
["Festbetrag je Camp:",{"$nulls":5},{"v":14300,"d":"14,300.00 €"},{"$nulls":13},{"v":5200,"d":"5,200.00 €"}]
[]
["Anzahl Beantragung:"]
[]
["Beantragte Zuwendung:",{"$nulls":5},{"$f":"IF(G51>=1,G49*G51,0)","v":{"v":0,"d":"0.00 €"}},{"$nulls":13},{"$f":"IF(U51>=1,U49*U51,0)","v":{"v":0,"d":"0.00 €"}}]
[]
[{"$nulls":3},"Beantragte Gesamtzuwendung:",{"$nulls":9},{"$f":"IFERROR(IF((G45+U45+G53+U53)>1,G45+U45+G53+U53,\"\"),\"\")","v":""}]
[]
["IV. Angaben zum Antragsteller"]
[]
["Art des Trägers:"]
[]
["Rechtsform:"]
[]
[{"$nulls":4},"öffentlich-rechtlich"]
[]
[{"$nulls":4},"privatrechtlich"]
[]
["Amtsgericht:"]
[]
["Register:",{"$nulls":24},"Registernummer:"]
[]
["Freistellungsbescheid zur Körperschaftssteuer liegt vor vom"]
["für das/die Kalenderjahr(e)",{"$nulls":10},"(Kopie des Freistellungsbescheids bitte beifügen.)"]
[]
["Bankverbindung"]
[]
["Kontoinhaber:"]
[]
["Bank:"]
[]
["BIC:"]
[]
["IBAN:",{"$nulls":3},"D","E"]
[]
[]
["V. Anteil der öffentlichen Finanzierung"]
[]
[null,"Anteil der Zuwendungen der öffentlichen Hand zur Finanzierung der Gesamtausgaben des Antragstellers (in %)"]
[{"$nulls":3},"im Vorjahr"]
[{"$nulls":3},"im laufenden Geschäftsjahr (Prognose)"]
[{"$nulls":3},"Werden die Gesamtausgaben des Antragstellers überwiegend (größer als 50%) aus Zuwendungen der öffentlichen Hand bestritten, wird die Einhaltung des Besserstellungsverbotes bestätigt."]
[]
[]
[{"$nulls":24},"ja",{"$nulls":3},"nein"]
[]
[null,"Die beantragten Mittel werden im Wege einer Mittelweiterleitung über die DKJS bezogen, daher wird die Einhaltung des Besserstellungsverbots vorausgesetzt."]
[]
["VI. Unterschriftsprobe"]
[]
["Unterschriftsprobe:",{"$nulls":3},"Name, Vorname",{"$nulls":18},"Unterschrift"]
["Unterschriftsberechtigt\nPersonen lt. Handels-/\nVereinsregister bzw.\nvertretungsberechtigte\nPersonen entsprechend\nbeigefügter Vollmacht.",{"$nulls":3},"Funktion"]
{"$rows_empty":7}
["VII. Angaben zum Projekt"]
[]
["Maßnahme-\nbeschreibung:",{"$nulls":3},"liegt vor, in der Fassung vom:"]
[{"$nulls":4},"ist als Anlage diesem Antrag beigefügt"]
[]
[{"$nulls":4},"Name der Örtlichkeit ",{"$nulls":18},"Postleitzahl und Ort"]
[{"$nulls":4},"Straße"]
["Durchführungsort/e:"]
["(Eintragung von max. 5 Durchführungsorten: Name d. Örtlichkeit/Straße/Postleitzahl und Ort)"]
{"$rows_empty":13}
["Aufbewahrungsort/e"]
["der Belege:",{"$nulls":3},"Straße Hausnummer"]
[]
[{"$nulls":4},"PLZ",{"$nulls":7},"Ort"]
[]
[]
["Ort, Datum",{"$nulls":17},"rechtsverbindliche Unterschrift des Antragstellers"]

{"sheet":"Finanzplan","index":1,"n_rows":14,"n_cols":6,"rows_kept":14,"hidden":true,"merged":[[3,5,5,5],[4,1,5,1],[4,2,5,2]]}
[]
[null,{"$f":"CONCATENATE(\"Finanzplan \",allg.!E32)","v":"Finanzplan LernFerien NRW Ostercamps"}]
[null,{"$f":"CONCATENATE(\"zum Förderantrag von \",allg.!E14)","v":"zum Förderantrag von "},{"$nulls":3},{"$f":"allg.!AG9","v":"00:00:00"}]
[null,"Ausgaben",{"$nulls":3},"∑"]
[null,"Pos.","Bezeichnung",2021,2022]
[]
[null,"A","PERSONALKOSTEN SUMME",{"$f":"SUM(D8:D9)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(E8:E9)","v":{"v":0,"d":"0.00 €"}},{"$f":"E7+D7","v":{"v":0,"d":"0.00 €"}}]
[null,"A.1","Projektmanager(in)",{"$f":"SUMIFS(Personalkosten!Y5:Y31,Personalkosten!A5:A31,Finanzplan!B8,Personalkosten!F5:F31,Finanzplan!D5)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMIFS(Personalkosten!Y5:Y31,Personalkosten!A5:A31,Finanzplan!B8,Personalkosten!F5:F31,Finanzplan!E5)","v":{"v":0,"d":"0.00 €"}},{"$f":"E8+D8","v":{"v":0,"d":"0.00 €"}}]
[null,"A.2","Fachberatung",{"$f":"SUMIFS(Personalkosten!Y5:Y31,Personalkosten!A5:A31,Finanzplan!B9,Personalkosten!F5:F31,Finanzplan!D5)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMIFS(Personalkosten!Y5:Y31,Personalkosten!A5:A31,Finanzplan!B9,Personalkosten!F5:F31,Finanzplan!E5)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"}]
[]
[null,"B","SACHKOSTEN SUMME",{"$f":"SUM(D12:D12)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(E12:E12)","v":{"v":0,"d":"0.00 €"}},{"$f":"E11+D11","v":{"v":0,"d":"0.00 €"}}]
[null,"B.1","allgemeine Sachkosten",{"$f":"SUMIFS(Sachkosten!D4:D34,Sachkosten!A4:A34,Finanzplan!B12)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMIFS(Sachkosten!E4:E34,Sachkosten!A4:A34,Finanzplan!B12)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"}]
[]
[null,"C","Gesamtkosten",{"$f":"D7+D11","v":{"v":0,"d":"0.00 €"}},{"$f":"E7+E11","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(D14:E14)","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Personalkosten","index":2,"n_rows":40,"n_cols":26,"rows_kept":40,"hidden":true,"merged":[[2,0,3,0],[2,1,3,1],[2,2,2,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,2,10],[2,11,2,13],[2,14,2,15],[2,16,2,17],[2,18,2,20],[2,21,2,22],[2,23,2,24],[2,25,3,25]]}
["Stellenplan"]
[{"$f":"CONCATENATE(\"zum Förderantrag von \",allg.!E14)","v":"zum Förderantrag von "},{"$nulls":23},{"$f":"allg.!AG9","v":"00:00:00"}]
["Pos.","Name","Zeitraum",{"$nulls":3},"Funktion/Stellenbeschreibung","Qualifikation","beschäftigt\nseit","Eingruppierung\nTVöD SuE",null,"beschäftigte Wochenstunden",null,null,"Entgelthöhe (brutto)\nmonatlich",null,"Arbeitgebersozialversicherung\nmonatlich",null,"Jahressonderzahlung",null,null,"Arbeitgebersozialversicherung\nauf Jahressonderzahlung",null,"Gesamtkosten",null,"Anmerkungen"]
[null,null,"von","bis","Monate","Jahr",{"$nulls":3},"Entgelt-\ngruppe","Stufe","gesamt","vorhaben-bezogener Anteil","Anteil in %","gesamt\nbei 39 Std.","vorhaben-bezogener Anteil","gesamt\nbei 39 Std.","vorhaben-bezogener Anteil","Anteil des mtl. Entgelts in %","gesamt","vorhaben-bezogener Anteil","gesamt","vorhaben-bezogener Anteil","gesamt\nbei 39 Std.","vorhaben-\nbezogener\nAnteil"]
[{"$nulls":13},{"$f":"IFERROR(ROUND(M5/L5,1),0)","v":{"v":0,"d":"0.0%"}},null,{"$f":"IFERROR(ROUND(O5/39*M5,2),0)","v":0},{"$f":"ROUND(O5*22%,2)","v":0},{"$f":"IFERROR(ROUND(Q5/39*M5,2),0)","v":0},null,{"$f":"IFERROR(ROUND(O5*S5,2),0)","v":0},{"$f":"IFERROR(ROUND(P5*S5,2),0)","v":0},{"$f":"IFERROR(ROUND(T5*22%,2),0)","v":0},{"$f":"IFERROR(ROUND(U5*22%,2),0)","v":0},{"$f":"IFERROR(ROUND(((O5+Q5)*E5)+(T5+V5),2),0)","v":0},{"$f":"IFERROR(ROUND(((P5+R5)*E5)+(U5+W5),2),0)","v":0}]
[{"$nulls":13},{"$f":"IFERROR(ROUND(M6/L6,1),0)","v":{"v":0,"d":"0.0%"}},null,{"$f":"IFERROR(ROUND(O6/39*M6,2),0)","v":0},{"$f":"ROUND(O6*22%,2)","v":0},{"$f":"IFERROR(ROUND(Q6/39*M6,2),0)","v":0},null,{"$f":"IFERROR(ROUND(O6*S6,2),0)","v":0},{"$f":"IFERROR(ROUND(P6*S6,2),0)","v":0},{"$f":"IFERROR(ROUND(T6*22%,2),0)","v":0},{"$f":"IFERROR(ROUND(U6*22%,2),0)","v":0},{"$f":"IFERROR(ROUND(((O6+Q6)*E6)+(T6+V6),2),0)","v":0},{"$f":"IFERROR(ROUND(((P6+R6)*E6)+(U6+W6),2),0)","v":0}]
[{"$nulls":13},{"$f":"IFERROR(ROUND(M7/L7,4),0)","v":{"v":0,"d":"0.0%"}},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":13},{"v":0,"d":"0.0%"},null,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":23},"Gesamtsumme",{"$f":"SUM(Y5:Y32)","v":0}]
[]
[{"$nulls":22},"Teilsummen",2020,{"$f":"SUMIF(F5:F32,X35,Y5:Y32)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":23},"A.1",{"$f":"SUMIFS(Y5:Y32,A5:A32,X36,F5:F32,X35)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":23},"A.2",{"$f":"SUMIFS(Y5:Y32,A5:A32,X37,F5:F32,X35)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":22},"Teilsummen",2021,{"$f":"SUMIF(F5:F32,X38,Y5:Y32)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":23},"A.1",{"$f":"SUMIFS(Y5:Y32,A5:A32,X39,F5:F32,X38)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":23},"A.2",{"$f":"SUMIFS(Y5:Y32,A5:A32,X40,F5:F32,X38)","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Honorare","index":3,"n_rows":33,"n_cols":11,"rows_kept":33,"hidden":true,"merged":[[1,9,31,10]]}
["lfd. Nr.","Name, Vorname","Tätigkeit","Stunden\nim Projekt","Stunden-\nsatz in €","Jahr",2021,2022,null,"Informationen:","(vorläufiger Stand,\nnäheres regelt der Zuwendungsvertrag)"]
[1,{"$nulls":5},{"$f":"IF(F2=2021,D2*E2,\"--\")","v":"--"},{"$f":"IF(F2=2022,D2*E2,\"--\")","v":"--"},null,"Honorare\n\nHonorare sind nur zuschussfähig, wenn diese für das Projekt notwendig und verhältnismäßig sind.\n\nHonorarverträge und -rechnungen, Nachweise über die Geeignetheit der Honorarkraft und Stundennachweise müssen als Beleg vorgehalten werden. Honorarverträge bedürfen generell der schriftlichen Form.\nHonorarverträge müssen mindestens die folgenden Bestandteile enthalten:\n- Namen der Vertragspartner\n- Vertragsgegenstand einschließlich Bezeichnung des Projekts\n- Anzahl der zu leistenden Stunden\n- Stundensatz\n- Erklärung, dass alle Ausgaben mit dem Honorarsatz abgegolten sind\n- Rechtsverbindliche Unterschrift beider Vertragspartner\n\nHonorarverträge können sowohl in Form eines Rahmenvertrages, in dem beispielsweise der festgeschriebene Preis für eine bestimmte Dienstleistung innerhalb der Vertragslaufzeit vereinbart wird, als auch für jeden Einzelfall abgeschlossen werden.\n\nEs ist stets zu prüfen, ob auch vergaberechtliche Voraussetzungen zu beachten sind.\n\nHonorare für festangestellte Mitarbeiter des Trägers sind nicht zuschussfähig.\n\nBei der Beauftragung von selbstständigen Künstlern und Publizisten sind die Regelungen zur Künstlersozialabgabe durch den Beauftragenden zu beachten (siehe www.kuenstlersozialkasse.de).\n\n\nVergabe\n\nBei der Vergabe von Aufträgen ist das Vergaberecht Verdingungsordnung für Leistungen - VOL - (Nr. 3 ANBest-P) einzuhalten. Dies bedeutet u. a. Preisvergleiche durchzuführen. Ab einem Betrag von 500 € bis 1.000 € (ohne Umsatzsteuer) ist eine (z. B. durch Aktenvermerk) nachvollziehbare formlose Preisermittlung bei mindestens drei Unternehmen durchzuführen. Das bedeutet, dass sich der Auftraggeber durch Informationsquellen wie das Internet (Preislisten u. ä.) oder auch durch telefonische Nachfrage bei verschiedenen Unternehmen einen Marktüberblick verschafft und das Ergebnis im Vergabevermerk fixiert.\n\nBei Aufträgen ab 1.000,01 € bis 20.000 € (ohne Umsatzsteuer) sind mindestens drei schriftliche Angebote einzuholen. Die Teilung eines Auftrages in mehrere Vergaben ist unzulässig, wenn damit der Zweck verfolgt wird, die vorgenannten Höchstwerte zu unterschreiten."]
[2,{"$nulls":5},{"$f":"IF(F3=2021,D3*E3,\"--\")","v":"--"},{"$f":"IF(F3=2022,D3*E3,\"--\")","v":"--"}]
[3,{"$nulls":5},"--","--"]
[4,{"$nulls":5},"--","--"]
[5,{"$nulls":5},"--","--"]
[6,{"$nulls":5},"--","--"]
[7,{"$nulls":5},"--","--"]
[8,{"$nulls":5},"--","--"]
[9,{"$nulls":5},"--","--"]
[10,{"$nulls":5},"--","--"]
[11,{"$nulls":5},"--","--"]
[12,{"$nulls":5},"--","--"]
[13,{"$nulls":5},"--","--"]
[14,{"$nulls":5},"--","--"]
[15,{"$nulls":5},"--","--"]
[16,{"$nulls":5},"--","--"]
[17,{"$nulls":5},"--","--"]
[18,{"$nulls":5},"--","--"]
[19,{"$nulls":5},"--","--"]
[20,{"$nulls":5},"--","--"]
[21,{"$nulls":5},"--","--"]
[22,{"$nulls":5},"--","--"]
[23,{"$nulls":5},"--","--"]
[24,{"$nulls":5},"--","--"]
[25,{"$nulls":5},"--","--"]
[26,{"$nulls":5},"--","--"]
[27,{"$nulls":5},"--","--"]
[28,{"$nulls":5},"--","--"]
[29,{"$nulls":5},"--","--"]
[30,{"$nulls":5},"--","--"]
[31,{"$nulls":5},"--","--"]
[{"$nulls":6},{"$f":"SUM(G2:G32)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(H2:H32)","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Sachkosten","index":4,"n_rows":35,"n_cols":6,"rows_kept":35,"hidden":true}
["Sachkostenkalkulation"]
[{"$f":"CONCATENATE(\"zum Förderantrag von \",allg.!E14)","v":"zum Förderantrag von "},{"$nulls":4},{"$f":"allg.!AG9","v":"00:00:00"}]
["Pos.","Bezeichnung","Beinhaltet (kurze Erläuterung, welche Maßnahmen Kosten auslösen)",2021,2022,"Berechnung (wie wurden die Kosten ermittelt)"]
[null,{"$f":"IFERROR(VLOOKUP(A4,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A5,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A6,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A7,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A8,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A9,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A10,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A11,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A12,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A13,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A14,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A15,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A16,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A17,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A18,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A19,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A20,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A21,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A22,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A23,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A24,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A25,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A26,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A27,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A28,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A29,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A30,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A31,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A32,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A33,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A34,Finanzplan!$B$12:$C$12,2,FALSE),\"\")","v":""}]
[{"$nulls":3},{"$f":"SUM(D4:D34)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(E4:E34)","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"TVöD","index":5,"n_rows":102,"n_cols":26,"rows_kept":102,"hidden":true}
["E","Stufe","E / Stufe","01.08.2013\n-\n28.02.2014\nø     €","E","Stufe","E / Stufe","01.03.2014\n-\n28.02.2015\nø     €","E","Stufe","E / Stufe","01.03.2015\n-\n29.02.2016\nø     €","E","Stufe","E / Stufe","01.03.2016\n-\n31.01.2017\nø     €","E","Stufe","E / Stufe","01.04.2019\n-\n29.02.2020\nø     €",null,"E","Stufe"]
[1,2,{"$f":"CONCATENATE(A2,\" / \",B2)","v":"1 / 2"},{"v":1657.41,"d":"1,657.41 €"},1,2,{"$f":"CONCATENATE(E2,\" / \",F2)","v":"1 / 2"},{"v":1754.16,"d":"1,754.16 €"},1,2,{"$f":"CONCATENATE(I2,\" / \",J2)","v":"1 / 2"},{"v":1796.26,"d":"1,796.26 €"},1,2,"1 / 2",{"v":1839.36,"d":"1,839.36 €"},1,2,"1 / 2",null,null,2,2,null,"S 7",1]
[1,3,{"$f":"CONCATENATE(A3,\" / \",B3)","v":"1 / 3"},{"v":1687.18,"d":"1,687.18 €"},1,3,{"$f":"CONCATENATE(E3,\" / \",F3)","v":"1 / 3"},{"v":1783.93,"d":"1,783.93 €"},1,3,{"$f":"CONCATENATE(I3,\" / \",J3)","v":"1 / 3"},{"v":1826.74,"d":"1,826.74 €"},1,3,"1 / 3",{"v":1870.58,"d":"1,870.58 €"},1,3,"1 / 3",null,null,2,3,null,"S 8a",2]
[1,4,"1 / 4",{"v":1724.4,"d":"1,724.40 €"},1,4,"1 / 4",{"v":1821.15,"d":"1,821.15 €"},1,4,"1 / 4",{"v":1864.86,"d":"1,864.86 €"},1,4,"1 / 4",{"v":1909.61,"d":"1,909.61 €"},1,4,"1 / 4",null,null,2,4,null,"S 8b",3]
[1,5,"1 / 5",{"v":1759.11,"d":"1,759.11 €"},1,5,"1 / 5",{"v":1855.86,"d":"1,855.86 €"},1,5,"1 / 5",{"v":1900.4,"d":"1,900.40 €"},1,5,"1 / 5",{"v":1946.01,"d":"1,946.01 €"},1,5,"1 / 5",null,null,2,5,null,"S 9",4]
[1,6,"1 / 6",{"v":1848.44,"d":"1,848.44 €"},1,6,"1 / 6",{"v":1945.19,"d":"1,945.19 €"},1,6,"1 / 6",{"v":1991.87,"d":"1,991.87 €"},1,6,"1 / 6",{"v":2039.68,"d":"2,039.68 €"},1,6,"1 / 6",null,null,2,6,null,"S 10",5]
[2,1,"2 / 1",{"v":1859.59,"d":"1,859.59 €"},2,1,"2 / 1",{"v":1956.34,"d":"1,956.34 €"},2,1,"2 / 1",{"v":2003.3,"d":"2,003.30 €"},2,1,"2 / 1",{"v":2051.37,"d":"2,051.37 €"},2,1,"2 / 1",null,null,3,1,null,"S 11a",6]
[2,2,"2 / 2",{"v":2059.33,"d":"2,059.33 €"},2,2,"2 / 2",{"v":2156.08,"d":"2,156.08 €"},2,2,"2 / 2",{"v":2207.83,"d":"2,207.83 €"},2,2,"2 / 2",{"v":2260.82,"d":"2,260.82 €"},2,2,"2 / 2",null,null,3,2,null,"S 11b"]
[2,3,"2 / 3",{"v":2121.37,"d":"2,121.37 €"},2,3,"2 / 3",{"v":2218.12,"d":"2,218.12 €"},2,3,"2 / 3",{"v":2271.35,"d":"2,271.35 €"},2,3,"2 / 3",{"v":2325.87,"d":"2,325.87 €"},2,3,"2 / 3",null,null,3,3,null,"S 12"]
[2,4,"2 / 4",{"v":2183.41,"d":"2,183.41 €"},2,4,"2 / 4",{"v":2280.16,"d":"2,280.16 €"},2,4,"2 / 4",{"v":2334.88,"d":"2,334.88 €"},2,4,"2 / 4",{"v":2390.92,"d":"2,390.92 €"},2,4,"2 / 4",null,null,3,4,null,"S 13"]
[2,5,"2 / 5",{"v":2319.83,"d":"2,319.83 €"},2,5,"2 / 5",{"v":2416.58,"d":"2,416.58 €"},2,5,"2 / 5",{"v":2474.58,"d":"2,474.58 €"},2,5,"2 / 5",{"v":2533.97,"d":"2,533.97 €"},2,5,"2 / 5",null,null,3,5,null,"S 14"]
[2,6,"2 / 6",{"v":2462.53,"d":"2,462.53 €"},2,6,"2 / 6",{"v":2559.28,"d":"2,559.28 €"},2,6,"2 / 6",{"v":2620.7,"d":"2,620.70 €"},2,6,"2 / 6",{"v":2683.6,"d":"2,683.60 €"},2,6,"2 / 6",null,null,3,6,null,"S 15"]
[3,1,"3 / 1",{"v":2015.93,"d":"2,015.93 €"},3,1,"3 / 1",{"v":2112.68,"d":"2,112.68 €"},3,1,"3 / 1",{"v":2163.39,"d":"2,163.39 €"},3,1,"3 / 1",{"v":2215.31,"d":"2,215.31 €"},3,1,"3 / 1",null,null,4,1,null,"S 16"]
[3,2,"3 / 2",{"v":2233.01,"d":"2,233.01 €"},3,2,"3 / 2",{"v":2329.76,"d":"2,329.76 €"},3,2,"3 / 2",{"v":2385.67,"d":"2,385.67 €"},3,2,"3 / 2",{"v":2442.92,"d":"2,442.92 €"},3,2,"3 / 2",null,null,4,2]
[3,3,"3 / 3",{"v":2295.07,"d":"2,295.07 €"},3,3,"3 / 3",{"v":2391.82,"d":"2,391.82 €"},3,3,"3 / 3",{"v":2449.22,"d":"2,449.22 €"},3,3,"3 / 3",{"v":2508,"d":"2,508.00 €"},3,3,"3 / 3",null,null,4,3]
[3,4,"3 / 4",{"v":2394.3,"d":"2,394.30 €"},3,4,"3 / 4",{"v":2491.05,"d":"2,491.05 €"},3,4,"3 / 4",{"v":2550.83,"d":"2,550.83 €"},3,4,"3 / 4",{"v":2612.05,"d":"2,612.05 €"},3,4,"3 / 4",null,null,4,4]
[3,5,"3 / 5",{"v":2468.74,"d":"2,468.74 €"},3,5,"3 / 5",{"v":2565.49,"d":"2,565.49 €"},3,5,"3 / 5",{"v":2627.07,"d":"2,627.07 €"},3,5,"3 / 5",{"v":2690.12,"d":"2,690.12 €"},3,5,"3 / 5",null,null,4,5]
[3,6,"3 / 6",{"v":2536.96,"d":"2,536.96 €"},3,6,"3 / 6",{"v":2633.71,"d":"2,633.71 €"},3,6,"3 / 6",{"v":2696.92,"d":"2,696.92 €"},3,6,"3 / 6",{"v":2761.65,"d":"2,761.65 €"},3,6,"3 / 6",null,null,4,6]
[4,1,"4 / 1",{"v":2049.41,"d":"2,049.41 €"},4,1,"4 / 1",{"v":2146.16,"d":"2,146.16 €"},4,1,"4 / 1",{"v":2197.66,"d":"2,197.66 €"},4,1,"4 / 1",{"v":2250.4,"d":"2,250.40 €"},4,1,"4 / 1",null,null,7,1]
[4,2,"4 / 2",{"v":2270.24,"d":"2,270.24 €"},4,2,"4 / 2",{"v":2366.99,"d":"2,366.99 €"},4,2,"4 / 2",{"v":2423.8,"d":"2,423.80 €"},4,2,"4 / 2",{"v":2481.97,"d":"2,481.97 €"},4,2,"4 / 2",null,null,7,2]
[4,3,"4 / 3",{"v":2419.1,"d":"2,419.10 €"},4,3,"4 / 3",{"v":2515.85,"d":"2,515.85 €"},4,3,"4 / 3",{"v":2576.23,"d":"2,576.23 €"},4,3,"4 / 3",{"v":2638.07,"d":"2,638.07 €"},4,3,"4 / 3",null,null,7,3]
[4,4,"4 / 4",{"v":2505.95,"d":"2,505.95 €"},4,4,"4 / 4",{"v":2602.7,"d":"2,602.70 €"},4,4,"4 / 4",{"v":2665.17,"d":"2,665.17 €"},4,4,"4 / 4",{"v":2729.13,"d":"2,729.13 €"},4,4,"4 / 4",null,null,7,4]
[4,5,"4 / 5",{"v":2592.79,"d":"2,592.79 €"},4,5,"4 / 5",{"v":2689.54,"d":"2,689.54 €"},4,5,"4 / 5",{"v":2754.09,"d":"2,754.09 €"},4,5,"4 / 5",{"v":2820.19,"d":"2,820.19 €"},4,5,"4 / 5",null,null,7,5]
[4,6,"4 / 6",{"v":2643.63,"d":"2,643.63 €"},4,6,"4 / 6",{"v":2740.39,"d":"2,740.39 €"},4,6,"4 / 6",{"v":2806.15,"d":"2,806.15 €"},4,6,"4 / 6",{"v":2873.5,"d":"2,873.50 €"},4,6,"4 / 6",null,null,7,6]
[5,1,"5 / 1",{"v":2156.09,"d":"2,156.09 €"},5,1,"5 / 1",{"v":2252.84,"d":"2,252.84 €"},5,1,"5 / 1",{"v":2306.91,"d":"2,306.91 €"},5,1,"5 / 1",{"v":2362.28,"d":"2,362.28 €"},5,1,"5 / 1",null,null,"8a",1]
[5,2,"5 / 2",{"v":2388.1,"d":"2,388.10 €"},5,2,"5 / 2",{"v":2484.85,"d":"2,484.85 €"},5,2,"5 / 2",{"v":2544.49,"d":"2,544.49 €"},5,2,"5 / 2",{"v":2605.56,"d":"2,605.56 €"},5,2,"5 / 2",null,null,"8a",2]
[5,3,"5 / 3",{"v":2505.95,"d":"2,505.95 €"},5,3,"5 / 3",{"v":2602.7,"d":"2,602.70 €"},5,3,"5 / 3",{"v":2665.17,"d":"2,665.17 €"},5,3,"5 / 3",{"v":2729.13,"d":"2,729.13 €"},5,3,"5 / 3",null,null,"8a",3]
[5,4,"5 / 4",{"v":2623.8,"d":"2,623.80 €"},5,4,"5 / 4",{"v":2720.55,"d":"2,720.55 €"},5,4,"5 / 4",{"v":2785.85,"d":"2,785.85 €"},5,4,"5 / 4",{"v":2852.71,"d":"2,852.71 €"},5,4,"5 / 4",null,null,"8a",4]
[5,5,"5 / 5",{"v":2710.64,"d":"2,710.64 €"},5,5,"5 / 5",{"v":2807.39,"d":"2,807.39 €"},5,5,"5 / 5",{"v":2874.77,"d":"2,874.77 €"},5,5,"5 / 5",{"v":2943.76,"d":"2,943.76 €"},5,5,"5 / 5",null,null,"8a",5]
[5,6,"5 / 6",{"v":2772.68,"d":"2,772.68 €"},5,6,"5 / 6",{"v":2869.43,"d":"2,869.43 €"},5,6,"5 / 6",{"v":2938.29,"d":"2,938.29 €"},5,6,"5 / 6",{"v":3008.81,"d":"3,008.81 €"},5,6,"5 / 6",null,null,"8a",6]
[6,1,"6 / 1",{"v":2250.38,"d":"2,250.38 €"},6,1,"6 / 1",{"v":2347.13,"d":"2,347.13 €"},6,1,"6 / 1",{"v":2403.46,"d":"2,403.46 €"},6,1,"6 / 1",{"v":2461.14,"d":"2,461.14 €"},6,1,"6 / 1",null,null,"8b",1]
[6,2,"6 / 2",{"v":2493.53,"d":"2,493.53 €"},6,2,"6 / 2",{"v":2590.28,"d":"2,590.28 €"},6,2,"6 / 2",{"v":2652.45,"d":"2,652.45 €"},6,2,"6 / 2",{"v":2716.11,"d":"2,716.11 €"},6,2,"6 / 2",null,null,"8b",2]
[6,3,"6 / 3",{"v":2617.59,"d":"2,617.59 €"},6,3,"6 / 3",{"v":2714.34,"d":"2,714.34 €"},6,3,"6 / 3",{"v":2779.48,"d":"2,779.48 €"},6,3,"6 / 3",{"v":2846.19,"d":"2,846.19 €"},6,3,"6 / 3",null,null,"8b",3]
[6,4,"6 / 4",{"v":2735.45,"d":"2,735.45 €"},6,4,"6 / 4",{"v":2832.2,"d":"2,832.20 €"},6,4,"6 / 4",{"v":2900.17,"d":"2,900.17 €"},6,4,"6 / 4",{"v":2969.78,"d":"2,969.78 €"},6,4,"6 / 4",null,null,"8b",4]
[6,5,"6 / 5",{"v":2816.1,"d":"2,816.10 €"},6,5,"6 / 5",{"v":2912.85,"d":"2,912.85 €"},6,5,"6 / 5",{"v":2982.75,"d":"2,982.75 €"},6,5,"6 / 5",{"v":3054.34,"d":"3,054.34 €"},6,5,"6 / 5",null,null,"8b",5]
[6,6,"6 / 6",{"v":2896.73,"d":"2,896.73 €"},6,6,"6 / 6",{"v":2993.48,"d":"2,993.48 €"},6,6,"6 / 6",{"v":3065.33,"d":"3,065.33 €"},6,6,"6 / 6",{"v":3138.9,"d":"3,138.90 €"},6,6,"6 / 6",null,null,"8b",6]
[7,1,"7 / 1",{"v":2295.07,"d":"2,295.07 €"},7,1,"7 / 1",{"v":2391.82,"d":"2,391.82 €"},7,1,"7 / 1",{"v":2449.22,"d":"2,449.22 €"},7,1,"7 / 1",{"v":2508,"d":"2,508.00 €"},7,1,"7 / 1",null,null,9,1]
[7,2,"7 / 2",{"v":2543.16,"d":"2,543.16 €"},7,2,"7 / 2",{"v":2639.91,"d":"2,639.91 €"},7,2,"7 / 2",{"v":2703.27,"d":"2,703.27 €"},7,2,"7 / 2",{"v":2768.14,"d":"2,768.14 €"},7,2,"7 / 2",null,null,9,2]
[7,3,"7 / 3",{"v":2704.43,"d":"2,704.43 €"},7,3,"7 / 3",{"v":2801.18,"d":"2,801.18 €"},7,3,"7 / 3",{"v":2868.41,"d":"2,868.41 €"},7,3,"7 / 3",{"v":2937.25,"d":"2,937.25 €"},7,3,"7 / 3",null,null,9,3]
[7,4,"7 / 4",{"v":2828.5,"d":"2,828.50 €"},7,4,"7 / 4",{"v":2925.25,"d":"2,925.25 €"},7,4,"7 / 4",{"v":2995.46,"d":"2,995.46 €"},7,4,"7 / 4",{"v":3067.36,"d":"3,067.36 €"},7,4,"7 / 4",null,null,9,4]
[7,5,"7 / 5",{"v":2921.53,"d":"2,921.53 €"},7,5,"7 / 5",{"v":3018.28,"d":"3,018.28 €"},7,5,"7 / 5",{"v":3090.73,"d":"3,090.73 €"},7,5,"7 / 5",{"v":3164.9,"d":"3,164.90 €"},7,5,"7 / 5",null,null,9,5]
[7,6,"7 / 6",{"v":3008.38,"d":"3,008.38 €"},7,6,"7 / 6",{"v":3105.13,"d":"3,105.13 €"},7,6,"7 / 6",{"v":3179.65,"d":"3,179.65 €"},7,6,"7 / 6",{"v":3255.97,"d":"3,255.97 €"},7,6,"7 / 6",null,null,9,6]
[8,1,"8 / 1",{"v":2451.36,"d":"2,451.36 €"},8,1,"8 / 1",{"v":2548.11,"d":"2,548.11 €"},8,1,"8 / 1",{"v":2609.27,"d":"2,609.27 €"},8,1,"8 / 1",{"v":2671.89,"d":"2,671.89 €"},8,1,"8 / 1",null,null,10,1]
[8,2,"8 / 2",{"v":2716.83,"d":"2,716.83 €"},8,2,"8 / 2",{"v":2813.58,"d":"2,813.58 €"},8,2,"8 / 2",{"v":2881.1,"d":"2,881.10 €"},8,2,"8 / 2",{"v":2950.25,"d":"2,950.25 €"},8,2,"8 / 2",null,null,10,2]
[8,3,"8 / 3",{"v":2840.91,"d":"2,840.91 €"},8,3,"8 / 3",{"v":2937.66,"d":"2,937.66 €"},8,3,"8 / 3",{"v":3008.17,"d":"3,008.17 €"},8,3,"8 / 3",{"v":3080.36,"d":"3,080.36 €"},8,3,"8 / 3",null,null,10,3]
[8,4,"8 / 4",{"v":2952.56,"d":"2,952.56 €"},8,4,"8 / 4",{"v":3049.31,"d":"3,049.31 €"},8,4,"8 / 4",{"v":3122.49,"d":"3,122.49 €"},8,4,"8 / 4",{"v":3197.43,"d":"3,197.43 €"},8,4,"8 / 4",null,null,10,4]
[8,5,"8 / 5",{"v":3076.6,"d":"3,076.60 €"},8,5,"8 / 5",{"v":3173.35,"d":"3,173.35 €"},8,5,"8 / 5",{"v":3249.52,"d":"3,249.52 €"},8,5,"8 / 5",{"v":3327.51,"d":"3,327.51 €"},8,5,"8 / 5",null,null,10,5]
[8,6,"8 / 6",{"v":3154.77,"d":"3,154.77 €"},8,6,"8 / 6",{"v":3251.52,"d":"3,251.52 €"},8,6,"8 / 6",{"v":3329.55,"d":"3,329.55 €"},8,6,"8 / 6",{"v":3409.45,"d":"3,409.45 €"},8,6,"8 / 6",null,null,10,6]
[9,1,{"$f":"CONCATENATE(A49,\" / \",B49)","v":"9 / 1"},{"v":2598.54,"d":"2,598.54 €"},"9a",1,{"$f":"CONCATENATE(E49,\" / \",F49)","v":"9a / 1"},{"v":2694.54,"d":"2,694.54 €"},"9a",1,{"$f":"CONCATENATE(I49,\" / \",J49)","v":"9a / 1"},{"v":2759.22,"d":"2,759.22 €"},"9a",1,"9a / 1",{"v":2825.44,"d":"2,825.44 €"},"9a",1,"9a / 1",{"v":2952.16,"d":"2,952.16 €"},null,"11a",1]
[9,2,"9 / 2",{"v":2880.41,"d":"2,880.41 €"},"9a",2,{"$f":"CONCATENATE(E50,\" / \",F50)","v":"9a / 2"},{"v":2976.41,"d":"2,976.41 €"},"9a",2,{"$f":"CONCATENATE(I50,\" / \",J50)","v":"9a / 2"},{"v":3047.85,"d":"3,047.85 €"},"9a",2,"9a / 2",{"v":3121,"d":"3,121.00 €"},"9a",2,"9a / 2",{"v":3167.8,"d":"3,167.80 €"},null,"11a",2]
[9,3,"9 / 3",{"v":3028.14,"d":"3,028.14 €"},"9a",3,"9a / 3",{"v":3025.67,"d":"3,025.67 €"},"9a",3,"9a / 3",{"v":3098.29,"d":"3,098.29 €"},"9a",3,"9a / 3",{"v":3172.65,"d":"3,172.65 €"},"9a",3,"9a / 3",{"v":3222.84,"d":"3,222.84 €"},null,"11a",3]
[9,4,"9 / 4",{"v":3422.03,"d":"3,422.03 €"},"9a",4,"9a / 4",{"v":3124.14,"d":"3,124.14 €"},"9a",4,"9a / 4",{"v":3199.12,"d":"3,199.12 €"},"9a",4,"9a / 4",{"v":3275.9,"d":"3,275.90 €"},"9a",4,"9a / 4",{"v":3398.61,"d":"3,398.61 €"},null,"11a",4]
[9,5,"9 / 5",{"v":3729.79,"d":"3,729.79 €"},"9a",5,"9a / 5",{"v":3524.69,"d":"3,524.69 €"},"9a",5,"9a / 5",{"v":3609.29,"d":"3,609.29 €"},"9a",5,"9a / 5",{"v":3695.91,"d":"3,695.91 €"},"9a",5,"9a / 5",{"v":3751.33,"d":"3,751.33 €"},null,"11a",5]
[10,1,"10 / 1",{"v":2941.96,"d":"2,941.96 €"},"9b",1,"9b / 1",{"v":2694.54,"d":"2,694.54 €"},"9b",1,"9b / 1",{"v":2759.22,"d":"2,759.22 €"},"9a",6,"9a / 6",{"v":3775.94,"d":"3,775.94 €"},"9a",6,"9a / 6",{"v":3877.9,"d":"3,877.90 €"},null,"11a",6]
[10,2,"10 / 2",{"v":3262.01,"d":"3,262.01 €"},"9b",2,"9b / 2",{"v":2976.41,"d":"2,976.41 €"},"9b",2,"9b / 2",{"v":3047.85,"d":"3,047.85 €"},"9b",1,"9b / 1",{"v":2825.44,"d":"2,825.44 €"},"9b",1,"9b / 1",{"v":2952.16,"d":"2,952.16 €"},null,"11b",1]
[10,3,"10 / 3",{"v":3508.21,"d":"3,508.21 €"},"9b",3,"9b / 3",{"v":3124.14,"d":"3,124.14 €"},"9b",3,"9b / 3",{"v":3199.12,"d":"3,199.12 €"},"9b",2,"9b / 2",{"v":3121,"d":"3,121.00 €"},"9b",2,"9b / 2",{"v":3196.8,"d":"3,196.80 €"},null,"11b",2]
[10,4,"10 / 4",{"v":3754.42,"d":"3,754.42 €"},"9b",4,"9b / 4",{"v":3524.69,"d":"3,524.69 €"},"9b",4,"9b / 4",{"v":3609.29,"d":"3,609.29 €"},"9b",3,"9b / 3",{"v":3275.9,"d":"3,275.90 €"},"9b",3,"9b / 3",{"v":3451.45,"d":"3,451.45 €"},null,"11b",3]
[10,5,"10 / 5",{"v":4222.16,"d":"4,222.16 €"},"9b",5,"9b / 5",{"v":3841.68,"d":"3,841.68 €"},"9b",5,"9b / 5",{"v":3933.88,"d":"3,933.88 €"},"9b",4,"9b / 4",{"v":3695.91,"d":"3,695.91 €"},"9b",4,"9b / 4",{"v":3764.11,"d":"3,764.11 €"},null,"11b",4]
[11,1,"11 / 1",{"v":3052.75,"d":"3,052.75 €"},10,1,"10 / 1",{"v":3037.96,"d":"3,037.96 €"},10,1,"10 / 1",{"v":3110.86,"d":"3,110.86 €"},"9b",5,"9b / 5",{"v":4028.29,"d":"4,028.29 €"},"9b",5,"9b / 5",{"v":4088.7,"d":"4,088.70 €"},null,"11b",5]
[11,2,"11 / 2",{"v":3385.14,"d":"3,385.14 €"},10,2,"10 / 2",{"v":3359.87,"d":"3,359.87 €"},10,2,"10 / 2",{"v":3440.51,"d":"3,440.51 €"},"9b",6,"9b / 6",{"v":4294.16,"d":"4,294.16 €"},"9b",6,"9b / 6",{"v":4358.55,"d":"4,358.55 €"},null,"11b",6]
[{"$nulls":16},"9c",1,"9c / 1",{"v":2952.16,"d":"2,952.16 €"},null,12,1]
[{"$nulls":16},"9c",2,"9c / 2",{"v":3416.4,"d":"3,416.40 €"},null,12,2]
[{"$nulls":16},"9c",3,"9c / 3",{"v":3689.63,"d":"3,689.63 €"},null,12,3]
[{"$nulls":16},"9c",4,"9c / 4",{"v":4022.45,"d":"4,022.45 €"},null,12,4]
[{"$nulls":16},"9c",5,"9c / 5",{"v":4365.6,"d":"4,365.60 €"},null,12,5]
[{"$nulls":16},"9c",6,"9c / 6",{"v":4498.65,"d":"4,498.65 €"},null,12,6]
[11,3,"11 / 3",{"v":3631.3,"d":"3,631.30 €"},10,3,"10 / 3",{"v":3613.46,"d":"3,613.46 €"},10,3,"10 / 3",{"v":3700.18,"d":"3,700.18 €"},10,1,"10 / 1",{"v":3185.52,"d":"3,185.52 €"},10,1,"10 / 1",{"v":3331.93,"d":"3,331.93 €"},null,13,1]
[11,4,"11 / 4",{"v":4000.58,"d":"4,000.58 €"},10,4,"10 / 4",{"v":3867.05,"d":"3,867.05 €"},10,4,"10 / 4",{"v":3959.86,"d":"3,959.86 €"},10,2,"10 / 2",{"v":3523.08,"d":"3,523.08 €"},10,2,"10 / 2",{"v":3613.93,"d":"3,613.93 €"},null,13,2]
[11,5,"11 / 5",{"v":4536.05,"d":"4,536.05 €"},10,5,"10 / 5",{"v":4348.83,"d":"4,348.83 €"},10,5,"10 / 5",{"v":4453.2,"d":"4,453.20 €"},10,3,"10 / 3",{"v":3788.98,"d":"3,788.98 €"},10,3,"10 / 3",{"v":3915.01,"d":"3,915.01 €"},null,13,3]
[12,1,"12 / 1",{"v":3163.55,"d":"3,163.55 €"},11,1,"11 / 1",{"v":3148.75,"d":"3,148.75 €"},11,1,"11 / 1",{"v":3224.33,"d":"3,224.33 €"},10,4,"10 / 4",{"v":4054.9,"d":"4,054.90 €"},10,4,"10 / 4",{"v":4238.32,"d":"4,238.32 €"},null,13,4]
[12,2,"12 / 2",{"v":3508.21,"d":"3,508.21 €"},11,2,"11 / 2",{"v":3486.69,"d":"3,486.69 €"},11,2,"11 / 2",{"v":3570.37,"d":"3,570.37 €"},10,5,"10 / 5",{"v":4560.08,"d":"4,560.08 €"},10,5,"10 / 5",{"v":4628.44,"d":"4,628.44 €"},null,13,5]
[12,3,"12 / 3",{"v":4000.58,"d":"4,000.58 €"},11,3,"11 / 3",{"v":3740.24,"d":"3,740.24 €"},11,3,"11 / 3",{"v":3830.01,"d":"3,830.01 €"},10,6,"10 / 6",{"v":4679.73,"d":"4,679.73 €"},10,6,"10 / 6",{"v":4749.89,"d":"4,749.89 €"},null,13,6]
[12,4,{"$f":"CONCATENATE(A73,\" / \",B73)","v":"12 / 4"},{"v":4431.43,"d":"4,431.43 €"},11,4,"11 / 4",{"v":4120.6,"d":"4,120.60 €"},11,4,"11 / 4",{"v":4219.49,"d":"4,219.49 €"},11,1,"11 / 1",{"v":3301.71,"d":"3,301.71 €"},11,1,"11 / 1",{"v":3457.1,"d":"3,457.10 €"},null,14,1]
[12,5,"12 / 5",{"v":4985.36,"d":"4,985.36 €"},11,5,"11 / 5",{"v":4672.13,"d":"4,672.13 €"},11,5,"11 / 5",{"v":4784.26,"d":"4,784.26 €"},11,2,"11 / 2",{"v":3656.06,"d":"3,656.06 €"},11,2,"11 / 2",{"v":3803.91,"d":"3,803.91 €"},null,14,2]
[13,1,"13 / 1",{"v":3473.99,"d":"3,473.99 €"},12,1,"12 / 1",{"v":3259.55,"d":"3,259.55 €"},12,1,"12 / 1",{"v":3337.78,"d":"3,337.78 €"},11,3,"11 / 3",{"v":3921.94,"d":"3,921.94 €"},11,3,"11 / 3",{"v":4119.43,"d":"4,119.43 €"},null,14,3]
[13,2,"13 / 2",{"v":3853.26,"d":"3,853.26 €"},12,2,"12 / 2",{"v":3613.46,"d":"3,613.46 €"},12,2,"12 / 2",{"v":3700.18,"d":"3,700.18 €"},11,4,"11 / 4",{"v":4320.76,"d":"4,320.76 €"},11,4,"11 / 4",{"v":4477.63,"d":"4,477.63 €"},null,14,4]
[13,3,"13 / 3",{"v":4059.26,"d":"4,059.26 €"},12,3,"12 / 3",{"v":4120.6,"d":"4,120.60 €"},12,3,"12 / 3",{"v":4219.49,"d":"4,219.49 €"},11,5,"11 / 5",{"v":4899.09,"d":"4,899.09 €"},11,5,"11 / 5",{"v":4972.55,"d":"4,972.55 €"},null,14,5]
[13,4,"13 / 4",{"v":4459.09,"d":"4,459.09 €"},12,4,"12 / 4",{"v":4564.37,"d":"4,564.37 €"},12,4,"12 / 4",{"v":4673.92,"d":"4,673.92 €"},11,6,"11 / 6",{"v":5164.99,"d":"5,164.99 €"},11,6,"11 / 6",{"v":5242.43,"d":"5,242.43 €"},null,14,6]
[13,5,"13 / 5",{"v":5016.5,"d":"5,016.50 €"},12,5,"12 / 5",{"v":5134.92,"d":"5,134.92 €"},12,5,"12 / 5",{"v":5258.16,"d":"5,258.16 €"},12,1,"12 / 1",{"v":3417.88,"d":"3,417.88 €"},12,1,"12 / 1",{"v":3582.23,"d":"3,582.23 €"},null,15,1]
[14,1,"14 / 1",{"v":3768.43,"d":"3,768.43 €"},13,1,"13 / 1",{"v":3578.22,"d":"3,578.22 €"},13,1,"13 / 1",{"v":3664.1,"d":"3,664.10 €"},12,2,"12 / 2",{"v":3788.98,"d":"3,788.98 €"},12,2,"12 / 2",{"v":3956.45,"d":"3,956.45 €"},null,15,2]
[14,2,"14 / 2",{"v":4180.41,"d":"4,180.41 €"},13,2,"13 / 2",{"v":3968.86,"d":"3,968.86 €"},13,2,"13 / 2",{"v":4064.11,"d":"4,064.11 €"},12,3,"12 / 3",{"v":4320.76,"d":"4,320.76 €"},12,3,"12 / 3",{"v":4407.89,"d":"4,407.89 €"},null,15,3]
[14,3,"14 / 3",{"v":4422.76,"d":"4,422.76 €"},13,3,"13 / 3",{"v":4181.04,"d":"4,181.04 €"},13,3,"13 / 3",{"v":4281.39,"d":"4,281.39 €"},12,4,"12 / 4",{"v":4786.09,"d":"4,786.09 €"},12,4,"12 / 4",{"v":4890.86,"d":"4,890.86 €"},null,15,4]
[14,4,"14 / 4",{"v":4786.29,"d":"4,786.29 €"},13,4,"13 / 4",{"v":4592.86,"d":"4,592.86 €"},13,4,"13 / 4",{"v":4703.09,"d":"4,703.09 €"},12,5,"12 / 5",{"v":5384.36,"d":"5,384.36 €"},12,5,"12 / 5",{"v":5465.08,"d":"5,465.08 €"},null,15,5]
[14,5,"14 / 5",{"v":5343.69,"d":"5,343.69 €"},13,5,"13 / 5",{"v":5166.99,"d":"5,166.99 €"},13,5,"13 / 5",{"v":5291,"d":"5,291.00 €"},12,6,"12 / 6",{"v":5650.25,"d":"5,650.25 €"},12,6,"12 / 6",{"v":5734.95,"d":"5,734.95 €"},null,15,6]
[15,1,"15 / 1",{"v":4161.03,"d":"4,161.03 €"},14,1,"14 / 1",{"v":3881.49,"d":"3,881.49 €"},14,1,"14 / 1",{"v":3974.64,"d":"3,974.64 €"},13,1,"13 / 1",{"v":3752.03,"d":"3,752.03 €"},13,1,"13 / 1",{"v":3996.72,"d":"3,996.72 €"},null,16,1]
[15,2,"15 / 2",{"v":4616.67,"d":"4,616.67 €"},14,2,"14 / 2",{"v":4305.82,"d":"4,305.82 €"},14,2,"14 / 2",{"v":4409.17,"d":"4,409.17 €"},13,2,"13 / 2",{"v":4161.65,"d":"4,161.65 €"},13,2,"13 / 2",{"v":4335.42,"d":"4,335.42 €"},null,16,2]
[15,3,"15 / 3",{"v":4786.29,"d":"4,786.29 €"},14,3,"14 / 3",{"v":4555.44,"d":"4,555.44 €"},14,3,"14 / 3",{"v":4664.77,"d":"4,664.77 €"},13,3,"13 / 3",{"v":4384.14,"d":"4,384.14 €"},13,3,"13 / 3",{"v":4685.32,"d":"4,685.32 €"},null,16,3]
[15,4,"15 / 4",{"v":5392.14,"d":"5,392.14 €"},14,4,"14 / 4",{"v":4929.88,"d":"4,929.88 €"},14,4,"14 / 4",{"v":5048.2,"d":"5,048.20 €"},13,4,"13 / 4",{"v":4815.97,"d":"4,815.97 €"},13,4,"13 / 4",{"v":5093.03,"d":"5,093.03 €"},null,16,4]
[15,5,"15 / 5",{"v":5852.59,"d":"5,852.59 €"},14,5,"14 / 5",{"v":5504,"d":"5,504.00 €"},14,5,"14 / 5",{"v":5636.1,"d":"5,636.10 €"},13,5,"13 / 5",{"v":5417.98,"d":"5,417.98 €"},13,5,"13 / 5",{"v":5586.51,"d":"5,586.51 €"},null,16,5]
[{"$nulls":4},15,1,"15 / 1",{"v":4285.86,"d":"4,285.86 €"},15,1,"15 / 1",{"v":4388.72,"d":"4,388.72 €"},13,6,"13 / 6",{"v":5666.66,"d":"5,666.66 €"},13,6,"13 / 6",{"v":5842.91,"d":"5,842.91 €"},null,16,6]
[{"$nulls":4},15,2,"15 / 2",{"v":4755.16,"d":"4,755.16 €"},15,2,"15 / 2",{"v":4869.29,"d":"4,869.29 €"},14,1,"14 / 1",{"v":4070.04,"d":"4,070.04 €"},14,1,"14 / 1",{"v":4335.98,"d":"4,335.98 €"},null,17,1]
[{"$nulls":4},15,3,"15 / 3",{"v":4929.88,"d":"4,929.88 €"},15,3,"15 / 3",{"v":5048.2,"d":"5,048.20 €"},14,2,"14 / 2",{"v":4514.98,"d":"4,514.98 €"},14,2,"14 / 2",{"v":4655.42,"d":"4,655.42 €"},null,17,2]
[{"$nulls":4},15,4,"15 / 4",{"v":5553.91,"d":"5,553.91 €"},15,4,"15 / 4",{"v":5687.2,"d":"5,687.20 €"},14,3,"14 / 3",{"v":4776.72,"d":"4,776.72 €"},14,3,"14 / 3",{"v":5025.89,"d":"5,025.89 €"},null,17,3]
[{"$nulls":4},15,5,"15 / 5",{"v":6028.17,"d":"6,028.17 €"},15,5,"15 / 5",{"v":6172.85,"d":"6,172.85 €"},14,4,"14 / 4",{"v":5169.36,"d":"5,169.36 €"},14,4,"14 / 4",{"v":5451.94,"d":"5,451.94 €"},null,17,4]
[{"$nulls":12},14,5,"14 / 5",{"v":5771.37,"d":"5,771.37 €"},14,5,"14 / 5",{"v":5950.88,"d":"5,950.88 €"},null,17,5]
[{"$nulls":12},14,6,"14 / 6",{"v":6098.52,"d":"6,098.52 €"},14,6,"14 / 6",{"v":6293.73,"d":"6,293.73 €"},null,17,6]
[{"$nulls":12},15,1,"15 / 1",{"v":4494.05,"d":"4,494.05 €"},15,1,"15 / 1",{"v":4788.35,"d":"4,788.35 €"},null,18,1]
[{"$nulls":12},15,2,"15 / 2",{"v":4986.15,"d":"4,986.15 €"},15,2,"15 / 2",{"v":5141.23,"d":"5,141.23 €"},null,18,2]
[{"$nulls":12},15,3,"15 / 3",{"v":5169.36,"d":"5,169.36 €"},15,3,"15 / 3",{"v":5481.38,"d":"5,481.38 €"},null,18,3]
[{"$nulls":12},15,4,"15 / 4",{"v":5823.69,"d":"5,823.69 €"},15,4,"15 / 4",{"v":6004.84,"d":"6,004.84 €"},null,18,4]
[{"$nulls":12},15,5,"15 / 5",{"v":6321,"d":"6,321.00 €"},15,5,"15 / 5",{"v":6517.61,"d":"6,517.61 €"},null,18,5]
[{"$nulls":12},15,6,"15 / 6",6648.18,15,6,"15 / 6",{"v":6854.95,"d":"6,854.95 €"},null,18,6]