{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Berechnung","Grundtabelle-neu","Diagramm1","Tabelle3","Nebenberechnung","Grundtabelle-alt"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Diagramm1","index":2,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Berechnung","index":0,"n_rows":38,"n_cols":4,"rows_kept":38,"cut":false,"hidden":false,"merged":[[3,0,3,2],[28,0,28,2],[5,1,5,2],[23,0,23,2],[18,0,18,2]]}
["Honorarermittlungstabelle"]
[]
["Objekt:"]
[]
[]
["Gewerk","Rechnungssumme (Gesamt)"]
["(bitte nur die Nettobeträge eintragen)","netto","brutto"]
[null,null,{"$f":"IF(B8=\"\",\"\",B8*1.19)","v":""}]
[null,null,{"$f":"IF(B9=\"\",\"\",B9*1.19)","v":""}]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[]
["Bausumme"]
["Bausumme netto",null,{"$f":"IF(SUM(B8:B17)<250,250,SUM(B8:B17))","v":250}]
["Bausumme brutto",null,{"$f":"IF(SUM(C8:C17)<250,297.5,SUM(C8:C17))","v":297.5},{"$f":"IF(C22=1,2,IF(C22=2,4,IF(C22=3,4,IF(C22=4,6,IF(C22=5,6,8)))))","v":8}]
["Anzahl Gewerke",null,{"$f":"COUNTIF(C8:C17,\">0,01\")","v":0}]
[]
["Grenzwerte"]
[null,"Bausumme","Honorar"]
["Grenzwert unten",{"$f":"VLOOKUP(C20,'Grundtabelle-neu'!A6:A55,1,1)","v":250},{"$f":"VLOOKUP(B26,'Grundtabelle-neu'!A6:H55,D21,0)","v":107}]
["Grenzwert oben",{"$f":"INDEX('Grundtabelle-neu'!A:A,MATCH(B26,'Grundtabelle-neu'!A:A,0)+1,1)","v":500},{"$f":"VLOOKUP(B27,'Grundtabelle-neu'!A6:H55,D21,0)","v":149}]
[]
["Honorarberechnung"]
["Honorar netto",null,{"$f":"(C27-C26)/(B27-B26)*(C20-B26)+C26","v":107}]
["Nebenkosten",5,{"$f":"C30*B31/100","v":5.35}]
["Kilometerabrechnung",null,{"$f":"B32*0.35","v":0}]
["Fahrzeitpauschale",null,{"$f":"IF(Nebenberechnung!C1=2,200,IF(Nebenberechnung!C1=3,300,\"enthalten\"))","v":"enthalten"}]
[]
[]
["Honorar gesamt netto",null,{"$f":"SUM(C30:C34)","v":112.35}]
["+ 19% MwSt",null,{"$f":"C36*0.19","v":21.346499999999999}]
["Honorar brutto",null,{"$f":"SUM(C36:C37)","v":133.69649999999999}]

{"sheet":"Grundtabelle-neu","index":1,"n_rows":56,"n_cols":13,"rows_kept":56,"cut":false,"hidden":false,"merged":[[3,1,3,2],[3,3,3,4],[3,5,3,6],[3,7,3,8],[4,1,4,2],[4,3,4,4],[4,5,4,6],[4,7,4,8]]}
["Berechnungstabelle"]
["Bausumme in €"]
[]
["netto","1 Gewerk",null,"2 - 3 Gewerke",null,"4 - 5 Gewerke",null,"> 5 Gewerke"]
[null,0.8,null,0.85,null,0.9,null,1]
[250,107,{"$f":"B6/A6*100","v":42.8},107,null,107,null,107]
[500,149,{"$f":"B7/A7*100","v":29.799999999999997},149,null,149,null,149]
[750,190,25.333333333333336,190,null,190,null,190]
[1000,231,23.1,231,null,231,null,231]
[1250,271,21.68,271,null,271,null,271]
[1500,310,20.666666666666668,310,null,310,null,310]
[1750,352,20.114285714285714,352,null,352,null,352]
[2000,{"$f":"ROUND((D13*0.95),0)","v":419},20.95,441,{"$f":"D13/A13*100","v":22.05},441,null,441,null,null,{"$f":"B13/D13","v":0.95011337868480727}]
[2250,{"$f":"ROUND((D14*0.95),0)","v":465},20.666666666666668,489,21.733333333333331,489,null,489,null,null,0.95092024539877296]
[2500,509,20.36,536,21.44,536,null,536,null,null,0.94962686567164178]
[2750,552,20.072727272727274,581,21.127272727272729,581,null,581,null,null,0.95008605851979344]
[3000,594,19.8,625,20.833333333333336,625,null,625,null,null,0.95040000000000002]
[3250,634,19.507692307692306,667,20.523076923076925,667,null,667,null,null,0.95052473763118439]
[3500,672,19.2,707,20.200000000000003,707,null,707,null,null,0.95049504950495045]
[3750,710,18.933333333333334,747,19.919999999999998,747,null,747,null,null,0.95046854082998666]
[4000,745,18.625,784,19.600000000000001,784,null,784,null,null,0.95025510204081631]
[4250,779,18.329411764705881,820,19.294117647058822,820,null,820,null,null,0.95]
[4500,811,18.022222222222222,854,18.977777777777778,854,null,854,null,null,0.94964871194379397]
[4750,844,17.768421052631577,888,18.694736842105264,888,null,888,null,null,0.9504504504504504]
[5000,{"$f":"ROUND((F25*0.9),0)","v":876},17.52,{"$f":"ROUND((F25*0.95),0)","v":924},18.48,973,{"$f":"F25/A25*100","v":19.46},973,null,null,0.94805194805194803]
[5500,{"$f":"ROUND((F26*0.9),0)","v":946},17.2,{"$f":"ROUND((F26*0.95),0)","v":998},18.145454545454545,1051,19.109090909090909,1051,null,null,{"$f":"B26/F26","v":0.90009514747859187},{"$f":"D26/F26","v":0.9495718363463368}]
[6000,1013,16.883333333333333,1069,17.816666666666666,1125,18.75,1125,null,null,0.90044444444444449,0.95022222222222219]
[6500,1076,16.553846153846155,1136,17.476923076923075,1196,18.399999999999999,1196,null,null,0.89966555183946484,0.94983277591973247]
[7000,1138,16.257142857142856,1201,17.157142857142858,1264,18.057142857142857,1264,null,null,0.90031645569620256,0.95015822784810122]
[7500,1195,15.933333333333334,1262,16.826666666666668,1328,17.706666666666667,1328,null,null,0.89984939759036142,0.95030120481927716]
[8000,1249,15.612500000000001,1319,16.487500000000001,1388,17.349999999999998,1388,null,null,0.89985590778097979,0.95028818443804031]
[8500,1301,15.305882352941177,1373,16.152941176470588,1445,17,1445,null,null,0.9003460207612457,0.95017301038062285]
[9000,1348,14.977777777777778,1423,15.811111111111112,1498,16.644444444444446,1498,null,null,0.8998664886515354,0.94993324432576765]
[9500,1392,14.652631578947368,1470,15.473684210526315,1547,16.284210526315789,1547,null,null,0.89980607627666453,0.95022624434389136]
[10000,{"$f":"ROUND((H35*0.8),0)","v":1365},13.65,{"$f":"ROUND((H35*0.85),0)","v":1450},14.499999999999998,{"$f":"ROUND((H35*0.9),0)","v":1535},15.35,1706,{"$f":"H35/A35*100","v":17.059999999999999},null,{"$f":"B35/H35","v":0.80011723329425555},{"$f":"D35/H35","v":0.84994138335287217},{"$f":"F35/H35","v":0.8997655334114889}]
[11000,1496,13.600000000000001,1590,14.454545454545453,1683,15.299999999999999,1870,17,null,0.8,0.85026737967914434,0.9]
[12000,1627,13.558333333333334,1729,14.408333333333335,1831,15.258333333333333,2034,16.950000000000003,null,0.79990167158308756,0.85004916420845622,0.90019665683382499]
[13000,1758,13.523076923076923,1868,14.36923076923077,1978,15.215384615384616,2198,16.907692307692308,null,0.7998180163785259,0.84986351228389445,0.899909008189263]
[14000,1890,13.5,2008,14.342857142857143,2126,15.185714285714285,2362,16.87142857142857,null,0.80016934801016093,0.85012701100762067,0.90008467400508041]
[15000,2021,13.473333333333334,2147,14.313333333333333,2273,15.153333333333332,2526,16.84,null,0.80007917656373717,0.84996041171813141,0.89984164687252577]
[16000,2152,13.450000000000001,2287,14.293749999999999,2421,15.13125,2690,16.8125,null,0.8,0.85018587360594799,0.9]
[17000,2283,{"$f":"B42/A42*100","v":13.429411764705881},2426,{"$f":"D42/A42*100","v":14.270588235294118},2569,{"$f":"F42/A42*100","v":15.111764705882353},2854,{"$f":"H42/A42*100","v":16.788235294117648},null,0.7999299229152067,0.85003503854239659,0.90014015416958659]
[18000,2414,13.41111111111111,2565,14.249999999999998,2716,15.088888888888889,3018,16.766666666666666,null,{"$f":"B43/H43","v":0.7998674618952949},{"$f":"D43/H43","v":0.8499005964214712},{"$f":"F43/H43","v":0.8999337309476475}]
[19000,2546,13.4,2705,14.236842105263159,2864,15.073684210526316,3182,16.747368421052631,null,0.80012570710245123,0.85009428032683843,0.90006285355122562]
[20000,2677,13.385,2844,14.219999999999999,3011,15.055,3346,16.73,null,0.80005977286312013,0.84997011356843988,0.89988045427375973]
[21000,2808,13.37142857142857,2984,14.209523809523811,3159,15.042857142857144,3510,16.714285714285715,null,0.8,0.85014245014245016,0.9]
[22000,2939,13.359090909090909,3123,14.195454545454545,3307,15.031818181818183,3674,16.7,null,0.79994556341861733,0.85002721829069139,0.90010887316276533]
[23000,3070,13.347826086956522,3262,14.182608695652174,3454,15.017391304347827,3838,16.68695652173913,null,0.79989577905158937,0.84992183428869206,0.89994788952579463]
[24000,3202,13.341666666666665,3402,14.174999999999999,3602,15.008333333333335,4002,16.675000000000001,null,0.80009995002498746,0.8500749625187406,0.90004997501249373]
[25000,{"$f":"ROUND((H50*0.8),0)","v":3332},13.328000000000001,{"$f":"ROUND((H50*0.85),0)","v":3540},14.16,{"$f":"ROUND((H50*0.9),0)","v":3749},14.996,4165,16.66,null,0.8,0.84993997599039617,0.90012004801920764]
[30000,3918,13.059999999999999,4163,13.876666666666667,4408,14.693333333333333,4898,16.326666666666668]
[35000,4504,12.868571428571428,4786,13.674285714285714,5067,14.477142857142859,5630,16.085714285714285]
[40000,5069,12.672500000000001,5386,13.465,5702,14.255000000000001,6336,15.840000000000002]
[45000,5634,12.520000000000001,5987,13.304444444444444,6339,14.086666666666666,7043,15.65111111111111]
[50000,6198,12.396000000000001,6586,13.172000000000001,6973,13.946,7748,15.495999999999999]
["Grenzwert erreicht"]

{"sheet":"Tabelle3","index":3,"n_rows":121,"n_cols":5,"rows_kept":121,"cut":false,"hidden":true,"merged":[]}
["netto","1Gew","2-3 Gew","4-5 Gew",">5 Gew"]
[250,41.993600000000001]
[500,29.2468]
[750,24.835066666666673]
[1000,22.630300000000002]
[1250,21.241440000000004]
[1500,20.287666666666667]
[1750,19.723942857142859]
[2000,19.448,21.608888888888895]
[2250,19.183999999999997,21.315555555555559]
[2500,18.909000000000002,21.01]
[2750,18.645,20.716666666666669]
[3000,18.37,20.411111111111111]
[3250,18.106000000000002,20.117777777777782]
[3500,17.831000000000003,19.812222222222221]
[3750,17.567000000000004,19.518888888888892]
[4000,17.291999999999998,19.213333333333331]
[4250,17.028000000000002,18.920000000000002]
[4500,16.753,18.614444444444448]
[4750,16.489000000000001,18.321111111111112]
[5000,16.214000000000002,18.015555555555558,19.075294117647061]
[5250,16.071000000000002,17.406819047619049,18.907058823529415]
[5500,15.917,16.85329411764706,18.725882352941177]
[5750,15.773999999999999,16.701882352941176,18.55764705882353]
[6000,15.631000000000004,16.550470588235296,18.389411764705883]
[6250,15.488000000000001,16.399058823529415,18.221176470588237]
[6500,15.334000000000003,16.236000000000004,18.04]
[6750,15.190999999999999,16.08458823529412,17.871764705882352]
[7000,15.048000000000004,15.93317647058824,17.703529411764709]
[7250,14.894000000000002,15.770117647058827,17.522352941176472]
[7500,14.750999999999999,15.618705882352943,17.354117647058825]
[7750,14.608000000000002,15.467294117647063,17.185882352941181]
[8000,14.454000000000002,15.30423529411765,17.00470588235294]
[8250,14.311000000000003,15.152823529411769,16.836470588235297]
[8500,14.167999999999999,15.001411764705882,16.66823529411765]
[8750,14.025,14.85,16.5]
[9000,13.871,14.686941176470588,16.31882352941177]
[9250,13.728000000000002,14.535529411764708,16.150588235294123]
[9500,13.574,14.372470588235295,15.969411764705885]
[9750,13.431000000000001,14.078409230769232,15.642676923076923]
[10000,13.378640000000001,14.214805000000002,15.332240000000001,16.723300000000002]
[10250,13.366212682926831,14.201600975609754,15.036989268292682,16.707765853658536]
[10500,13.354293333333334,14.188936666666669,15.023580000000003,16.692866666666671]
[10750,13.343010232558141,14.176948372093022,15.010886511627907,16.678762790697675]
[11000,13.332240000000004,14.165505,14.99877,16.665300000000002]
[11250,13.321948444444445,14.154570222222221,14.987192000000002,16.652435555555556]
[11500,13.312104347826088,14.144110869565218,14.976117391304349,16.640130434782609]
[11750,13.302679148936173,14.134096595744683,14.965514042553194,16.628348936170216]
[12000,13.293646666666667,14.124499583333334,14.9553525,16.617058333333333]
[12250,13.284982857142857,14.115294285714286,14.945605714285715,16.606228571428574]
[12500,13.276665600000001,14.106457199999999,14.936248800000005,16.595832000000001]
[12750,13.268674509803921,14.097966666666666,14.927258823529414,16.585843137254901]
[13000,13.260990769230771,14.089802692307693,14.918614615384614,16.576238461538463]
[13250,13.253596981132077,14.081946792452829,14.910296603773588,16.566996226415093]
[13500,13.246411851851853,14.074312592592594,14.902213333333334,16.558014814814815]
[13750,13.239552,14.067023999999998,14.894496000000002,16.549440000000001]
[14000,13.232937142857143,14.059995714285714,14.887054285714289,16.541171428571431]
[14250,13.226554385964914,14.053214035087718,14.879873684210528,16.533192982456143]
[14500,13.220391724137931,14.046666206896552,14.872940689655175,16.525489655172414]
[14750,13.214437966101697,14.040340338983052,14.866242711864409,16.518047457627119]
[15000,13.208682666666672,14.034225333333334,14.859768000000001,16.510853333333333]
[15250,13.203000655737707,14.028188196721313,14.853375737704919,16.503750819672131]
[15500,13.197501935483874,14.022345806451614,14.847189677419356,16.496877419354838]
[15750,13.192177777777781,14.01668888888889,14.841199999999999,16.490222222222222]
[16000,13.187020000000002,14.011208750000002,14.835397499999999,16.483775000000001]
[16250,13.182020923076927,14.005897230769232,14.829773538461536,16.477526153846153]
[16500,13.177173333333334,14.000746666666666,14.824319999999998,16.471466666666664]
[16750,13.172470447761198,13.995749850746272,14.819029253731344,16.465588059701496]
[17000,13.167905882352942,13.990900000000003,14.813894117647058,16.459882352941175]
[17250,13.163524637681162,13.986244927536232,14.808965217391307,16.454405797101451]
[17500,13.159218285714285,13.981669428571431,14.804120571428573,16.449022857142857]
[17750,13.155033239436623,13.977222816901408,14.799412394366199,16.443791549295774]
[18000,13.150964444444446,13.972899722222223,14.794835000000001,16.438705555555554]
[18250,13.147007123287672,13.968695068493153,14.790383013698632,16.433758904109592]
[18500,13.143156756756758,13.964604054054059,14.786051351351354,16.428945945945948]
[18750,13.139409066666666,13.960622133333334,14.781835200000003,16.424261333333334]
[19000,13.135760000000001,13.956745000000002,14.777730000000004,16.419700000000002]
[19250,13.132205714285716,13.95296857142857,14.773731428571429,16.415257142857147]
[19500,13.128742564102563,13.949288974358975,14.769835384615387,16.410928205128204]
[19750,13.125367088607595,13.945702531645567,14.766037974683547,16.406708860759494]
[20000,13.122076,13.942205749999999,14.762335500000001,16.402595000000002]
[20250,13.118953086419754,13.93888765432099,14.758822222222227,16.398691358024692]
[20500,13.115906341463415,13.935650487804876,14.755394634146343,16.394882926829268]
[20750,13.112933012048195,13.932491325301202,14.752049638554215,16.391166265060242]
[21000,13.110030476190479,13.929407380952382,14.748784285714287,16.387538095238099]
[21250,13.107196235294118,13.926396000000002,14.745595764705884,16.38399529411765]
[21500,13.104427906976746,13.923454651162793,14.74248139534884,16.380534883720934]
[21750,13.101723218390807,13.920580919540232,14.739438620689658,16.377154022988506]
[22000,13.099080000000002,13.9177725,14.736465000000001,16.373850000000001]
[22250,13.096456629213488,13.914985168539326,14.733513707865169,16.370570786516858]
[22500,13.093930666666667,13.912301333333332,14.730672,16.367413333333335]
[22750,13.09146021978022,13.909676483516483,14.727892747252749,16.364325274725278]
[23000,13.089043478260873,13.907108695652177,14.725173913043479,16.361304347826088]
[23250,13.086678709677422,13.90459612903226,14.722513548387099,16.358348387096775]
[23500,13.08436425531915,13.902137021276598,14.719909787234045,16.355455319148938]
[23750,13.082098526315789,13.899729684210527,14.717360842105265,16.352623157894737]
[24000,13.079880000000003,13.897372499999999,14.714865000000001,16.34985]
[24250,13.077707216494847,13.895063917525775,14.712420618556701,16.347134020618558]
[24500,13.075578775510207,13.892802448979594,14.710026122448983,16.344473469387758]
[24750,13.073493333333333,13.890586666666668,14.70768,16.341866666666668]
[25000,13.071449600000001,13.888415200000001,14.7053808,16.339312000000003]
[25250,13.065647524752475,13.882250495049506,14.698853465346534,16.332059405940594]
[25500,13.063789803921571,13.880276666666665,14.696763529411767,16.329737254901964]
[25750,13.058174757281554,13.874310679611652,14.690446601941748,16.322718446601943]
[26000,13.052667692307693,13.868459423076922,14.684251153846157,16.315834615384617]
[26250,13.05098666666667,13.866673333333335,14.682360000000003,16.313733333333335]
[26500,13.04565132075472,13.861004528301887,14.676357735849058,16.307064150943397]
[26750,13.044067289719626,13.859321495327103,14.674575700934581,16.305084112149533]
[27000,13.038927407407408,13.853860370370372,14.668793333333335,16.29865925925926]
[27250,13.037434128440371,13.85227376146789,14.667113394495415,16.296792660550459]
[27500,13.032416000000001,13.846942000000004,14.661468000000003,16.290520000000001]
[27750,13.027488288288291,13.841706306306309,14.655924324324326,16.284360360360363]
[28000,13.022648571428572,13.836564107142857,14.650479642857142,16.278310714285713]
[28250,13.017925663716817,13.831546017699115,14.64516637168142,16.272407079646019]
[28500,13.016682105263161,13.830224736842107,14.643767368421054,16.270852631578947]
[28750,13.015460173913043,13.828926434782609,14.642392695652177,16.269325217391305]
[29000,13.010891034482761,13.824071724137935,14.637252413793103,16.263613793103449]
[29250,13.009739487179489,13.822848205128208,14.635956923076925,16.262174358974359]
[29500,13.00529627118644,13.818127288135592,14.630958305084746,16.256620338983048]
[29750,13.004211092436979,13.816974285714286,14.629737478991601,16.255263865546222]
[30000,12.999888,13.812380999999998,14.624873999999998,16.249860000000002]

{"sheet":"Nebenberechnung","index":4,"n_rows":3,"n_cols":3,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["Fahrzeitpauschale 1 bis 1 Std",null,1]
["Fahrzeitpauschale 2 bis 2 Std"]
["Fahrzeitpauschale 3 bis 3 Std"]

{"sheet":"Grundtabelle-alt","index":5,"n_rows":125,"n_cols":13,"rows_kept":125,"cut":false,"hidden":true,"merged":[[4,1,4,2],[4,3,4,4],[4,5,4,6],[4,7,4,8],[3,1,3,2],[3,3,3,4],[3,5,3,6],[3,7,3,8]]}
["Gesamttabelle in 250€ - Schritten"]
["Bausumme in €"]
[]
["netto","1 Gewerk",null,"2 - 3 Gewerke",null,"4 - 5 Gewerke",null,"> 5 Gewerke"]
[null,0.8,null,0.85,null,0.9,null,1]
[250,95.44,{"$f":"B6/A6*100","v":38.176000000000002},95.44,null,95.44,null,95.44]
[500,132.94,26.588000000000001,132.94,null,132.94,null,132.94]
[750,169.33,22.577333333333335,169.33,null,169.33,null,169.33]
[1000,205.73,20.573,205.73,null,205.73,null,205.73]
[1250,241.38,19.310400000000001,241.38,null,241.38,null,241.38]
[1500,276.64999999999998,18.443333333333332,276.64999999999998,null,276.64999999999998,null,276.64999999999998]
[1750,313.79000000000002,17.930857142857143,313.79000000000002,null,313.79000000000002,null,313.79000000000002]
[2000,353.6,17.68,392.88888888888891,{"$f":"D13/A13*100","v":19.644444444444446},392.88888888888891,null,392.88888888888891,null,null,{"$f":"B13/D13","v":0.9}]
[2250,392.4,17.440000000000001,436,19.377777777777776,436,null,436,null,null,{"$f":"B14/D14","v":0.89999999999999991}]
[2500,429.75,17.190000000000001,477.5,19.100000000000001,477.5,null,477.5,null,null,0.9]
[2750,466.125,16.950000000000003,517.91666666666663,18.833333333333332,517.91666666666663,null,517.91666666666663,null,null,0.9]
[3000,501,16.7,556.66666666666663,18.555555555555554,556.66666666666663,null,556.66666666666663,null,null,0.9]
[3250,534.95000000000005,16.46,594.38888888888891,18.288888888888891,594.38888888888891,null,594.38888888888891,null,null,0.9]
[3500,567.35,16.21,630.38888888888891,18.011111111111113,630.38888888888891,null,630.38888888888891,null,null,0.9]
[3750,598.875,15.97,665.41666666666663,17.744444444444444,665.41666666666663,null,665.41666666666663,null,null,0.9]
[4000,628.79999999999995,15.719999999999997,698.66666666666663,17.466666666666665,698.66666666666663,null,698.66666666666663,null,null,0.9]
[4250,657.9,15.479999999999999,731,17.2,731,null,731,null,null,0.9]
[4500,685.35,15.230000000000002,761.5,16.922222222222221,761.5,null,761.5,null,null,0.9]
[4750,712.02499999999998,14.99,791.1388888888888,16.655555555555555,791.1388888888888,null,791.1388888888888,null,null,0.9]
[5000,737,14.74,818.88888888888891,16.377777777777776,{"$f":"B25/0.85","v":867.05882352941182},{"$f":"F25/A25*100","v":17.341176470588238},{"$f":"D25/0.85","v":963.39869281045753},null,null,0.9]
[5250,767.02499999999998,14.610000000000001,830.78,15.824380952380951,{"$f":"B26/0.85","v":902.38235294117646},17.188235294117646,{"$f":"D26/0.85","v":977.38823529411764},null,null,{"$f":"B26/F26","v":0.85},{"$f":"D26/F26","v":0.92065186923503139}]
[5500,795.85,14.469999999999999,842.66470588235302,15.321176470588238,{"$f":"B27/0.85","v":936.2941176470589},17.023529411764706,991.37024221453294,null,null,{"$f":"B27/F27","v":0.85},{"$f":"D27/F27","v":0.9}]
[5750,824.55,14.34,873.05294117647054,15.183529411764704,970.05882352941171,16.870588235294118,1027.121107266436,null,null,0.85,0.9]
[6000,852.6,14.21,902.7529411764707,15.045882352941179,1003.0588235294118,16.71764705882353,1062.0622837370245,null,null,0.85,0.9]
[6250,880,14.08,931.76470588235293,14.908235294117647,1035.2941176470588,16.564705882352939,1096.1937716262976,null,null,0.85,0.9]
[6500,906.1,13.94,959.4,14.760000000000002,1066,16.400000000000002,1128.7058823529412,null,null,0.85,0.9]
[6750,932.17499999999995,13.81,987.00882352941187,14.622352941176473,1096.6764705882354,16.247058823529411,1161.1868512110727,null,null,0.84999999999999987,0.9]
[7000,957.6,13.68,1013.9294117647061,14.484705882352944,1126.5882352941178,16.094117647058827,1192.8581314878895,null,null,0.84999999999999987,0.9]
[7250,981.65,13.54,1039.3941176470589,14.336470588235295,1154.8823529411766,15.929411764705884,1222.81660899654,null,null,0.84999999999999987,0.9]
[7500,1005.75,13.41,1064.9117647058824,14.198823529411767,1183.2352941176471,15.776470588235295,1252.8373702422145,null,null,0.85,0.9]
[7750,1029.2,13.28,1089.7411764705885,14.061176470588238,1210.8235294117649,15.623529411764709,1282.0484429065748,null,null,0.85,0.9]
[8000,1051.2,13.140000000000002,1113.035294117647,13.912941176470589,1236.7058823529412,15.458823529411767,1309.4532871972319,null,null,0.85,0.89999999999999991]
[8250,1073.325,13.01,1136.4617647058824,13.775294117647061,1262.7352941176471,15.305882352941177,1337.0138408304499,null,null,0.85,0.9]
[8500,1094.8,12.879999999999999,1159.2,13.637647058823529,1288,15.152941176470588,1363.7647058823529,null,null,0.85,0.9]
[8750,1115.625,12.75,1181.25,13.5,1312.5,15,1389.7058823529412,null,null,0.85,0.9]
[9000,1134.9000000000001,12.610000000000001,1201.6588235294118,13.351764705882355,1335.1764705882354,14.835294117647061,1413.7162629757786,null,null,0.85,0.9]
[9250,1154.4000000000001,12.48,1222.3058823529414,13.214117647058826,1358.1176470588236,14.682352941176472,1438.0069204152251,null,null,0.85,0.9]
[9500,1172.3,12.34,1241.2588235294118,13.065882352941177,1379.1764705882354,14.517647058823529,1460.3044982698962,null,null,0.85,0.89999999999999991]
[9750,1190.4749999999999,12.209999999999999,1247.8589999999999,12.798553846153846,1386.51,14.220615384615384,1386.51,null,null,0.85861263171560243,0.89999999999999991]
[10000,1216.24,12.1624,1292.2550000000001,12.922550000000003,1393.84,13.938399999999998,1520.3,{"$f":"H45/A45*100","v":15.202999999999999},null,{"$f":"B45/H45","v":0.8},{"$f":"D45/H45","v":0.85000000000000009},{"$f":"F45/H45","v":0.91681904887193311}]
[10250,1245.4880000000001,12.15110243902439,1323.3309999999999,12.910546341463414,{"$f":"H46*0.9","v":1401.174},13.669990243902438,1556.86,15.188878048780488,null,0.8,{"$f":"D46/H46","v":0.85},{"$f":"F46/H46","v":0.9}]
[10500,1274.7280000000001,12.140266666666667,1354.3985,12.899033333333335,1434.0690000000002,13.6578,1593.41,15.175333333333334,null,0.8,0.85,0.9]
[10750,1303.9760000000001,12.130009302325583,1385.4745,12.88813488372093,1466.973,13.646260465116278,1629.97,15.162511627906976,null,0.8,0.85,0.89999999999999991]
[11000,1333.2240000000002,12.120218181818183,1416.5504999999998,12.877731818181818,1499.877,13.635245454545455,1666.53,15.150272727272727,null,0.80000000000000016,0.84999999999999987,0.9]
[11250,1362.472,12.110862222222222,1447.6264999999999,12.86779111111111,1532.7809999999999,13.624719999999998,1703.09,15.138577777777776,null,0.8,0.85,0.9]
[11500,1391.72,12.101913043478261,1478.7025000000001,12.858282608695653,1565.6850000000002,13.614652173913043,1739.65,15.127391304347826,null,0.79999999999999993,0.85,0.9]
[11750,1420.9680000000001,12.093344680851065,1509.7784999999999,12.849178723404254,1598.5890000000002,13.605012765957447,1776.21,15.11668085106383,null,0.8,0.85,0.9]
[12000,1450.2160000000001,12.085133333333333,1540.8544999999999,12.840454166666666,1631.4929999999999,13.595775,1812.77,15.106416666666666,null,0.8,0.85,0.9]
[12250,1479.4639999999999,12.077257142857142,1571.9304999999999,12.832085714285713,1664.3969999999999,13.586914285714286,1849.33,15.096571428571428,null,0.8,0.85,0.9]
[12500,1508.7120000000002,12.069696000000002,1603.0065,12.824052,1697.3010000000002,13.578408,1885.89,15.087120000000001,null,0.8,0.85,0.9]
[12750,1537.96,12.062431372549019,1634.0825,12.816333333333333,1730.2050000000002,13.57023529411765,1922.45,15.078039215686276,null,0.8,0.85,0.9]
[13000,1567.2080000000001,12.055446153846153,1665.1585,12.80891153846154,1763.1089999999999,13.562376923076922,1959.01,15.069307692307692,null,0.8,0.85,0.89999999999999991]
[13250,1596.4560000000001,12.048724528301888,1696.2344999999998,12.801769811320755,1796.0129999999999,13.554815094339624,1995.57,15.060905660377358,null,0.8,0.85,0.9]
[13500,1625.6959999999999,12.042192592592592,1727.3019999999999,12.794829629629628,1828.9079999999999,13.547466666666667,2032.12,15.052740740740738,null,0.8,0.85,0.9]
[13750,1654.944,12.035956363636362,1758.3779999999997,12.788203636363635,1861.8119999999999,13.540450909090909,2068.6799999999998,15.044945454545452,null,0.8,0.85,0.9]
[14000,1684.192,12.029942857142856,1789.4539999999997,12.781814285714283,1894.7159999999999,13.533685714285715,2105.2399999999998,15.03742857142857,null,0.8,0.85,0.9]
[14250,1713.44,12.024140350877193,1820.53,12.775649122807017,1927.6200000000001,13.527157894736844,2141.8000000000002,15.030175438596494,null,0.79999999999999993,0.84999999999999987,0.9]
[14500,1742.6880000000001,12.018537931034484,1851.606,12.769696551724138,1960.5240000000001,13.520855172413793,2178.36,15.023172413793104,null,0.8,0.85,0.9]
[14750,1771.9360000000001,12.013125423728814,1882.682,12.763945762711865,1993.4280000000001,13.514766101694917,2214.92,15.016406779661018,null,0.8,0.85,0.9]
[15000,1801.1840000000002,12.007893333333335,1913.758,12.758386666666667,2026.3320000000001,13.508880000000001,2251.48,15.009866666666666,null,0.8,0.85,0.9]
[15250,1830.4160000000002,12.00272786885246,1944.817,12.752898360655736,2059.2179999999998,13.503068852459016,2288.02,15.003409836065574,null,0.8,0.85,0.89999999999999991]
[15500,1859.6480000000001,11.997729032258066,1975.876,12.747587096774193,2092.1039999999998,13.497445161290322,2324.56,14.99716129032258,null,0.8,0.85,0.89999999999999991]
[15750,1888.88,11.992888888888888,2006.9349999999999,12.742444444444445,2124.9899999999998,13.491999999999999,2361.1,14.99111111111111,null,0.8,0.85,0.89999999999999991]
[16000,1918.1120000000001,11.988200000000001,2037.9939999999999,12.737462499999999,2157.8759999999997,13.486725,2397.64,14.985250000000001,null,0.8,0.85,0.89999999999999991]
[16250,1947.3440000000001,11.983655384615385,2069.0529999999999,12.732633846153846,2190.7619999999997,13.481612307692306,2434.1799999999998,14.979569230769229,null,0.8,0.85,0.89999999999999991]
[16500,1976.576,{"$f":"B71/A71*100","v":11.979248484848485},2100.1119999999996,{"$f":"D71/A71*100","v":12.727951515151512},{"$f":"H71*0.9","v":2223.6479999999997},{"$f":"F71/A71*100","v":13.476654545454544},2470.7199999999998,{"$f":"H71/A71*100","v":14.974060606060604},null,0.8,0.84999999999999987,0.89999999999999991]
[16750,2005.8080000000002,11.974973134328359,2131.1710000000003,12.723408955223883,2256.5340000000001,13.471844776119404,2507.2600000000002,14.96871641791045,null,0.8,0.85000000000000009,0.89999999999999991]
[17000,2035.04,11.970823529411764,2162.23,12.718999999999999,2289.42,13.467176470588235,2543.8000000000002,14.963529411764705,null,0.79999999999999993,0.85,0.89999999999999991]
[17250,2064.2800000000002,11.966840579710146,2193.2974999999997,12.714768115942027,2322.3150000000001,13.462695652173915,2580.35,14.958550724637682,null,0.80000000000000016,0.84999999999999987,0.9]
[17500,2093.5120000000002,11.962925714285715,2224.3564999999999,12.710608571428569,2355.201,13.458291428571428,2616.89,14.953657142857141,null,0.80000000000000016,0.85,0.9]
[17750,2122.7440000000001,11.959121126760564,2255.4154999999996,12.706566197183097,2388.087,13.454011267605633,2653.43,14.948901408450704,null,0.80000000000000016,0.84999999999999987,0.9]
[18000,2151.9760000000001,11.955422222222223,2286.4744999999998,12.70263611111111,2420.973,13.44985,2689.97,14.944277777777776,null,{"$f":"B77/H77","v":0.80000000000000016},0.85,0.9]
[18250,2181.2080000000001,11.951824657534248,2317.5335,12.698813698630138,2453.8590000000004,13.445802739726028,2726.51,14.939780821917809,null,0.79999999999999993,0.85,0.9]
[18500,2210.44,11.948324324324325,2348.5925000000002,12.695094594594597,2486.7450000000003,13.441864864864867,2763.05,14.935405405405405,null,0.79999999999999993,0.85,0.9]
[18750,2239.672,11.944917333333334,2379.6514999999999,12.691474666666666,2519.6310000000003,13.438032000000003,2799.59,14.931146666666667,null,0.79999999999999993,0.85,0.9]
[19000,2268.904,11.941599999999999,2410.7105000000001,12.687950000000001,2552.5170000000003,13.434300000000002,2836.13,14.927000000000001,null,0.79999999999999993,0.85,0.9]
[19250,2298.136,11.938368831168832,2441.7694999999999,12.684516883116883,2585.4030000000002,13.430664935064938,2872.67,14.922961038961038,null,0.79999999999999993,0.85,0.9]
[19500,2327.3679999999999,11.935220512820512,2472.8285000000001,12.681171794871796,2618.2890000000002,13.427123076923078,2909.21,14.919025641025641,null,0.79999999999999993,0.85,0.9]
[19750,2356.6,11.932151898734176,2503.8874999999998,12.677911392405061,2651.1750000000002,13.42367088607595,2945.75,14.915189873417722,null,0.79999999999999993,0.85,0.9]
[20000,2385.8319999999999,11.92916,2534.9465,12.674732499999999,2684.0610000000001,13.420305000000003,2982.29,14.91145,null,0.79999999999999993,0.85,0.9]
[20250,2415.08,11.926320987654321,2566.0225,12.671716049382717,2716.9650000000001,13.417111111111113,3018.85,14.9079012345679,null,0.8,0.85000000000000009,0.9]
[20500,2444.328,11.923551219512195,2597.0984999999996,12.668773170731706,2749.8690000000001,13.413995121951219,3055.41,14.904439024390243,null,0.8,0.84999999999999987,0.90000000000000013]
[20750,2473.576,11.920848192771084,2628.1744999999996,12.665901204819274,2782.7729999999997,13.410954216867468,3091.97,14.901060240963854,null,0.8,0.85,0.89999999999999991]
[21000,2502.8240000000005,11.918209523809526,2659.2505000000001,12.663097619047619,2815.6770000000001,13.407985714285713,3128.53,14.897761904761905,null,0.80000000000000016,0.85,0.9]
[21250,2532.0720000000001,11.915632941176471,2690.3265000000001,12.660360000000001,2848.5810000000001,13.405087058823531,3165.09,14.894541176470588,null,0.8,0.85,0.9]
[21500,2561.3200000000002,11.913116279069769,2721.4025000000001,12.657686046511628,2881.4850000000001,13.40225581395349,3201.65,14.891395348837211,null,0.8,0.85,0.9]
[21750,2590.5680000000002,11.910657471264368,2752.4785000000002,12.655073563218391,2914.3890000000001,13.399489655172413,3238.21,14.88832183908046,null,0.8,0.85000000000000009,0.9]
[22000,2619.8160000000003,11.908254545454547,2783.5544999999997,12.652520454545455,2947.2930000000001,13.396786363636364,3274.77,14.885318181818183,null,0.8,0.85,0.9]
[22250,2649.0560000000005,11.905869662921351,2814.6219999999998,12.64998651685393,2980.1880000000001,13.394103370786517,3311.32,14.882337078651686,null,0.80000000000000016,0.84999999999999987,0.9]
[22500,2678.3040000000001,11.903573333333334,2845.6979999999999,12.647546666666665,3013.0920000000001,13.391520000000002,3347.88,14.879466666666666,null,0.8,0.85,0.9]
[22750,2707.5520000000001,11.901327472527473,2876.7739999999999,12.645160439560438,3045.9960000000001,13.388993406593407,3384.44,14.876659340659341,null,0.8,0.85,0.9]
[23000,2736.8,11.899130434782609,2907.85,12.642826086956521,3078.9,13.386521739130435,3421,14.873913043478259,null,0.8,0.85,0.9]
[23250,2766.0480000000002,11.896980645161291,2938.9259999999999,12.640541935483871,3111.8040000000001,13.384103225806451,3457.56,14.871225806451612,null,0.8,0.85,0.9]
[23500,2795.2960000000003,11.894876595744682,2970.002,12.638306382978723,3144.7080000000001,13.381736170212765,3494.12,14.868595744680851,null,0.80000000000000016,0.85,0.9]
[23750,2824.5439999999999,11.892816842105262,3001.078,12.636117894736842,3177.6120000000001,13.379418947368421,3530.68,14.866021052631579,null,0.8,0.85,0.9]
[24000,2853.7919999999999,11.8908,3032.1539999999995,12.633974999999998,3210.5160000000001,13.377150000000002,3567.24,14.863499999999998,null,0.8,0.85,0.9]
[24250,2883.04,11.88882474226804,3063.23,12.631876288659793,3243.42,13.374927835051547,3603.8,14.861030927835053,null,0.79999999999999993,0.85,0.9]
[24500,2912.2880000000005,11.886889795918369,3094.306,12.629820408163264,3276.3240000000001,13.372751020408163,3640.36,14.858612244897959,null,0.80000000000000016,0.85,0.9]
[24750,2941.5360000000001,11.88499393939394,3125.3820000000001,12.627806060606062,3309.2280000000001,13.37061818181818,3676.92,14.856242424242424,null,0.8,0.85,0.9]
[25000,2970.7840000000001,11.883136,3156.4580000000001,12.625832000000001,3342.1320000000001,13.368528,3713.48,14.85392,null,0.8,0.85,0.9]
[25250,{"$f":"H106*0.8","v":2999.16},11.877861386138614,{"$f":"H106*0.85","v":3186.6074999999996},12.620227722772276,3374.0549999999998,13.362594059405941,3748.95,14.847326732673267]
[25500,{"$f":"H107*0.8","v":3028.4240000000004},11.876172549019609,{"$f":"H107*0.85","v":3217.7004999999999},12.618433333333334,3406.9770000000003,13.360694117647059,3785.53,14.845215686274511]
[25750,3056.8,11.87106796116505,3247.85,12.613009708737863,3438.9,13.35495145631068,3821,14.838834951456311]
[26000,3085.1759999999999,11.866061538461539,3277.9994999999999,12.607690384615383,3470.8229999999999,13.349319230769229,3856.47,14.832576923076923]
[26250,3114.4400000000005,11.864533333333336,3309.0925000000002,12.606066666666669,3503.7450000000003,13.347600000000002,3893.05,14.830666666666668]
[26500,3142.8160000000003,11.859683018867925,3339.2419999999997,12.600913207547167,3535.6680000000001,13.342143396226417,3928.52,14.824603773584904]
[26750,3172.08,11.858242990654205,3370.335,12.599383177570095,3568.59,13.340523364485982,3965.1,14.822803738317758]
[27000,3200.4639999999999,11.85357037037037,3400.4929999999999,12.594418518518518,3600.5219999999999,13.335266666666667,4000.58,14.816962962962963]
[27250,3229.7280000000001,11.852212844036696,3431.5859999999998,12.59297614678899,3633.444,13.333739449541286,4037.16,14.815266055045869]
[27500,3258.1040000000003,11.847650909090911,3461.7355000000002,12.588129090909092,3665.3670000000002,13.328607272727275,4072.63,14.809563636363638]
[27750,3286.4800000000005,11.843171171171173,3491.8850000000002,12.583369369369372,3697.2900000000004,13.323567567567569,4108.1000000000004,14.803963963963964]
[28000,3314.8559999999998,11.838771428571429,3522.0344999999998,12.57869464285714,3729.2129999999997,13.318617857142856,4143.57,14.798464285714285]
[28250,3343.2400000000002,11.834477876106195,3552.1925000000001,12.574132743362831,3761.1450000000004,13.313787610619471,4179.05,14.793097345132743]
[28500,3372.5040000000004,11.833347368421055,3583.2855,12.572931578947369,3794.067,13.312515789473684,4215.63,14.791684210526315]
[28750,3401.768,11.832236521739132,3614.3784999999998,12.571751304347826,3826.989,13.311266086956522,4252.21,14.790295652173914]
[29000,3430.1440000000002,11.82808275862069,3644.5280000000002,12.567337931034483,3858.9120000000003,13.306593103448277,4287.68,14.785103448275864]
[29250,3459.4080000000004,11.827035897435898,3675.6210000000001,12.566225641025641,3891.8340000000003,13.305415384615385,4324.26,14.783794871794873]
[29500,3487.7839999999997,11.822996610169492,3705.7704999999996,12.561933898305083,3923.7569999999996,13.300871186440677,4359.7299999999996,14.778745762711862]
[29750,3517.0480000000007,11.822010084033616,3736.8635000000004,12.560885714285716,3956.6790000000005,13.299761344537817,4396.3100000000004,14.777512605042018]
[30000,3545.424,11.81808,3767.0129999999995,12.556709999999999,3988.6019999999999,13.295339999999999,4431.78,14.772599999999999]