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

{"sheet":"Tilgung","index":0,"n_rows":613,"n_cols":10,"rows_kept":613,"cut":false,"hidden":false,"merged":[[3,3,3,4],[4,3,4,4],[5,3,5,4]]}
["Tilgungstabelle"]
[]
["Anfangskapital.....",null,{"$f":"J3","v":45000},null,null,null,null,null,null,45000]
["Zinssatz...................",null,{"$f":"J4/100","v":5.09},"Bemerkung",null,null,null,null,null,509]
["mtl. Zahlung.............",null,{"$f":"J5","v":470},{"$f":"IF(C3*C4/1200>=C5-1,\"mtl. Zahlung zu gering!\",\"\")","v":""},null,null,null,null,null,470]
["Beginn..……………..",null,{"$f":"J6","v":"01.01.2012"},{"$f":"IF(J7<TODAY(),\"Datum liegt in der Vergangenheit!\",\"\")","v":""},null,null,null,null,null,"01.01.2012"]
[null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(J6),MONTH(J6),DAY(J6))","v":"2012-01-01"}]
[]
[]
[]
["Monat Jahr","Kapital","Prozentsatz","Tilgung","Zinsen","Zahlung","Zinsen gesamt"]
[null,null,null,null,null,null,"abc"]
[{"$f":"DATE(YEAR(J6),MONTH(J6),DAY(J6))","v":"2012-01-01"},{"$f":"C3","v":45000},{"$f":"C4","v":5.09},{"$f":"F13-E13","v":279.125},{"$f":"B13*C13/100/12","v":190.875},{"$f":"$C$5","v":470},{"$f":"E13","v":190.875}]
[{"$f":"DATE(YEAR(A13),MONTH(A13)+1,DAY(A13))","v":"2012-02-01"},{"$f":"B13-D13","v":44720.875},{"$f":"C13","v":5.09},{"$f":"F14-E14","v":280.30895520833337},{"$f":"B14*C14/100/12","v":189.69104479166666},{"$f":"F13","v":470},{"$f":"IF(E14>=0,SUM($E$13:E14),\"Ende\")","v":380.56604479166663}]
[{"$f":"DATE(YEAR(A14),MONTH(A14)+1,DAY(A14))","v":"2012-03-01"},{"$f":"B14-D14","v":44440.566044791667},{"$f":"C14","v":5.09},{"$f":"F15-E15","v":281.49793236000869},{"$f":"B15*C15/100/12","v":188.50206763999131},{"$f":"F14","v":470},{"$f":"IF(E15>=0,SUM($E$13:E15),\"Ende\")","v":569.06811243165794}]
["2012-04-01",44159.068112431662,5.09,282.69195275643574,187.30804724356429,470,{"$f":"IF(E16>=0,SUM($E$13:E16),\"Ende\")","v":756.3761596752222}]
["2012-05-01",43876.376159675223,5.09,283.89103778937761,186.10896221062239,470,{"$f":"IF(E17>=0,SUM($E$13:E17),\"Ende\")","v":942.48512188584459}]
["2012-06-01",43592.485121885846,5.09,285.09520894133425,184.90479105866578,470,{"$f":"IF(E18>=0,SUM($E$13:E18),\"Ende\")","v":1127.3899129445103}]
["2012-07-01",43307.389912944513,5.09,286.30448778592699,183.69551221407298,470,{"$f":"IF(E19>=0,SUM($E$13:E19),\"Ende\")","v":1311.0854251585833}]
["2012-08-01",43021.085425158584,5.09,287.51889598828564,182.48110401171434,470,{"$f":"IF(E20>=0,SUM($E$13:E20),\"Ende\")","v":1493.5665291702976}]
["2012-09-01",42733.566529170297,5.09,288.73845530543599,181.26154469456401,470,{"$f":"IF(E21>=0,SUM($E$13:E21),\"Ende\")","v":1674.8280738648616}]
["2012-10-01",42444.828073864861,5.09,289.96318758668986,180.03681241331012,470,{"$f":"IF(E22>=0,SUM($E$13:E22),\"Ende\")","v":1854.8648862781718}]
["2012-11-01",42154.86488627817,5.09,291.19311477403676,178.80688522596324,470,{"$f":"IF(E23>=0,SUM($E$13:E23),\"Ende\")","v":2033.671771504135}]
["2012-12-01",41863.67177150413,5.09,292.42825890253664,177.57174109746336,470,{"$f":"IF(E24>=0,SUM($E$13:E24),\"Ende\")","v":2211.2435126015985}]
["2013-01-01",41571.243512601592,5.09,293.66864210071492,176.33135789928508,470,{"$f":"IF(E25>=0,SUM($E$13:E25),\"Ende\")","v":2387.5748705008837}]
["2013-02-01",41277.574870500874,5.09,294.9142865909588,175.0857134090412,470,{"$f":"IF(E26>=0,SUM($E$13:E26),\"Ende\")","v":2562.6605839099248}]
["2013-03-01",40982.660583909914,5.09,296.1652146899155,173.83478531008453,470,{"$f":"IF(E27>=0,SUM($E$13:E27),\"Ende\")","v":2736.4953692200093}]
["2013-04-01",40686.49536922,5.09,297.4214488088918,172.57855119110818,470,{"$f":"IF(E28>=0,SUM($E$13:E28),\"Ende\")","v":2909.0739204111173}]
["2013-05-01",40389.073920411109,5.09,298.68301145425619,171.31698854574378,470,{"$f":"IF(E29>=0,SUM($E$13:E29),\"Ende\")","v":3080.390908956861}]
["2013-06-01",40090.390908956855,5.09,299.94992522784139,170.05007477215864,470,{"$f":"IF(E30>=0,SUM($E$13:E30),\"Ende\")","v":3250.4409837290195}]
["2013-07-01",39790.440983729015,5.09,301.22221282734944,168.77778717265056,470,{"$f":"IF(E31>=0,SUM($E$13:E31),\"Ende\")","v":3419.2187709016703}]
["2013-08-01",39489.218770901665,5.09,302.49989704675875,167.50010295324122,470,{"$f":"IF(E32>=0,SUM($E$13:E32),\"Ende\")","v":3586.7188738549116}]
["2013-09-01",39186.718873854908,5.09,303.78300077673214,166.21699922326789,470,{"$f":"IF(E33>=0,SUM($E$13:E33),\"Ende\")","v":3752.9358730781796}]
["2013-10-01",38882.935873078175,5.09,305.07154700502679,164.92845299497324,470,{"$f":"IF(E34>=0,SUM($E$13:E34),\"Ende\")","v":3917.8643260731528}]
["2013-11-01",38577.864326073148,5.09,306.3655588169064,163.63444118309357,470,{"$f":"IF(E35>=0,SUM($E$13:E35),\"Ende\")","v":4081.4987672562465}]
["2013-12-01",38271.498767256242,5.09,307.66505939555475,162.33494060444522,470,{"$f":"IF(E36>=0,SUM($E$13:E36),\"Ende\")","v":4243.8337078606919}]
["2014-01-01",37963.833707860686,5.09,308.97007202249097,161.02992797750906,470,{"$f":"IF(E37>=0,SUM($E$13:E37),\"Ende\")","v":4404.8636358382009}]
["2014-02-01",37654.863635838192,5.09,310.28062007798633,159.71937992201364,470,{"$f":"IF(E38>=0,SUM($E$13:E38),\"Ende\")","v":4564.5830157602149}]
["2014-03-01",37344.583015760203,5.09,311.5967270414838,158.4032729585162,470,{"$f":"IF(E39>=0,SUM($E$13:E39),\"Ende\")","v":4722.986288718731}]
["2014-04-01",37032.986288718719,5.09,312.91841649201808,157.08158350798189,470,{"$f":"IF(E40>=0,SUM($E$13:E40),\"Ende\")","v":4880.067872226713}]
["2014-05-01",36720.067872226704,5.09,314.24571210863837,155.7542878913616,470,{"$f":"IF(E41>=0,SUM($E$13:E41),\"Ende\")","v":5035.8221601180749}]
["2014-06-01",36405.822160118063,5.09,315.57863767083256,154.42136232916744,470,{"$f":"IF(E42>=0,SUM($E$13:E42),\"Ende\")","v":5190.243522447242}]
["2014-07-01",36090.243522447228,5.09,316.91721705895304,153.08278294104699,470,{"$f":"IF(E43>=0,SUM($E$13:E43),\"Ende\")","v":5343.3263053882893}]
["2014-08-01",35773.326305388277,5.09,318.26147425464472,151.73852574535528,470,{"$f":"IF(E44>=0,SUM($E$13:E44),\"Ende\")","v":5495.0648311336445}]
["2014-09-01",35455.064831133634,5.09,319.61143334127485,150.38856665872515,470,{"$f":"IF(E45>=0,SUM($E$13:E45),\"Ende\")","v":5645.4533977923693}]
["2014-10-01",35135.453397792357,5.09,320.96711850436407,149.03288149563591,470,{"$f":"IF(E46>=0,SUM($E$13:E46),\"Ende\")","v":5794.4862792880049}]
["2014-11-01",34814.486279287994,5.09,322.32855403202007,147.67144596797991,470,{"$f":"IF(E47>=0,SUM($E$13:E47),\"Ende\")","v":5942.1577252559846}]
["2014-12-01",34492.157725255973,5.09,323.69576431537257,146.30423568462743,470,{"$f":"IF(E48>=0,SUM($E$13:E48),\"Ende\")","v":6088.4619609406118}]
["2015-01-01",34168.4619609406,5.09,325.06877384901031,144.93122615098972,470,{"$f":"IF(E49>=0,SUM($E$13:E49),\"Ende\")","v":6233.3931870916012}]
["2015-02-01",33843.393187091591,5.09,326.44760723141985,143.55239276858015,470,{"$f":"IF(E50>=0,SUM($E$13:E50),\"Ende\")","v":6376.9455798601812}]
["2015-03-01",33516.94557986017,5.09,327.83228916542646,142.16771083457354,470,{"$f":"IF(E51>=0,SUM($E$13:E51),\"Ende\")","v":6519.1132906947551}]
["2015-04-01",33189.113290694746,5.09,329.22284445863647,140.77715554136353,470,{"$f":"IF(E52>=0,SUM($E$13:E52),\"Ende\")","v":6659.8904462361188}]
["2015-05-01",32859.89044623611,5.09,330.61929802388181,139.38070197611816,470,{"$f":"IF(E53>=0,SUM($E$13:E53),\"Ende\")","v":6799.2711482122368}]
["2015-06-01",32529.271148212229,5.09,332.02167487966642,137.97832512033355,470,{"$f":"IF(E54>=0,SUM($E$13:E54),\"Ende\")","v":6937.2494733325702}]
["2015-07-01",32197.249473332562,5.09,333.43000015061438,136.56999984938562,470,{"$f":"IF(E55>=0,SUM($E$13:E55),\"Ende\")","v":7073.8194731819558}]
["2015-08-01",31863.819473181949,5.09,334.84429906791991,135.15570093208009,470,{"$f":"IF(E56>=0,SUM($E$13:E56),\"Ende\")","v":7208.9751741140362}]
["2015-09-01",31528.975174114028,5.09,336.26459696979964,133.73540303020033,470,{"$f":"IF(E57>=0,SUM($E$13:E57),\"Ende\")","v":7342.7105771442366}]
["2015-10-01",31192.710577144229,5.09,337.69091930194656,132.30908069805344,470,{"$f":"IF(E58>=0,SUM($E$13:E58),\"Ende\")","v":7475.0196578422901}]
["2015-11-01",30855.019657842284,5.09,339.12329161798561,130.87670838201436,470,{"$f":"IF(E59>=0,SUM($E$13:E59),\"Ende\")","v":7605.8963662243041}]
["2015-12-01",30515.896366224297,5.09,340.5617395799319,129.43826042006808,470,{"$f":"IF(E60>=0,SUM($E$13:E60),\"Ende\")","v":7735.3346266443723}]
["2016-01-01",30175.334626644366,5.09,342.00628895865015,127.99371104134984,470,{"$f":"IF(E61>=0,SUM($E$13:E61),\"Ende\")","v":7863.3283376857225}]
["2016-02-01",29833.328337685714,5.09,343.45696563431642,126.54303436568357,470,{"$f":"IF(E62>=0,SUM($E$13:E62),\"Ende\")","v":7989.8713720514061}]
["2016-03-01",29489.871372051399,5.09,344.91379559688198,125.086204403118,470,{"$f":"IF(E63>=0,SUM($E$13:E63),\"Ende\")","v":8114.9575764545243}]
["2016-04-01",29144.957576454515,5.09,346.37680494653875,123.62319505346125,470,{"$f":"IF(E64>=0,SUM($E$13:E64),\"Ende\")","v":8238.5807715079864}]
["2016-05-01",28798.580771507975,5.09,347.84601989418701,122.15398010581301,470,{"$f":"IF(E65>=0,SUM($E$13:E65),\"Ende\")","v":8360.7347516137997}]
["2016-06-01",28450.734751613789,5.09,349.32146676190484,120.67853323809514,470,{"$f":"IF(E66>=0,SUM($E$13:E66),\"Ende\")","v":8481.4132848518948}]
["2016-07-01",28101.413284851886,5.09,350.80317198341993,119.19682801658008,470,{"$f":"IF(E67>=0,SUM($E$13:E67),\"Ende\")","v":8600.610112868475}]
["2016-08-01",27750.610112868464,5.09,352.29116210458295,117.70883789541706,470,{"$f":"IF(E68>=0,SUM($E$13:E68),\"Ende\")","v":8718.3189507638926}]
["2016-09-01",27398.318950763882,5.09,353.78546378384323,116.21453621615679,470,{"$f":"IF(E69>=0,SUM($E$13:E69),\"Ende\")","v":8834.5334869800499}]
["2016-10-01",27044.533486980039,5.09,355.28610379272635,114.71389620727366,470,{"$f":"IF(E70>=0,SUM($E$13:E70),\"Ende\")","v":8949.2473831873231}]
["2016-11-01",26689.247383187314,5.09,356.79310901631379,113.20689098368619,470,{"$f":"IF(E71>=0,SUM($E$13:E71),\"Ende\")","v":9062.4542741710084}]
["2016-12-01",26332.454274170999,5.09,358.30650645372469,111.69349354627532,470,{"$f":"IF(E72>=0,SUM($E$13:E72),\"Ende\")","v":9174.1477677172843}]
["2017-01-01",25974.147767717273,5.09,359.82632321859921,110.17367678140077,470,{"$f":"IF(E73>=0,SUM($E$13:E73),\"Ende\")","v":9284.3214444986843}]
["2017-02-01",25614.321444498673,5.09,361.35258653958482,108.64741346041519,470,{"$f":"IF(E74>=0,SUM($E$13:E74),\"Ende\")","v":9392.9688579591002}]
["2017-03-01",25252.968857959087,5.09,362.88532376082355,107.11467623917645,470,{"$f":"IF(E75>=0,SUM($E$13:E75),\"Ende\")","v":9500.0835341982765}]
["2017-04-01",24890.083534198264,5.09,364.42456234244236,105.57543765755763,470,{"$f":"IF(E76>=0,SUM($E$13:E76),\"Ende\")","v":9605.6589718558334}]
["2017-05-01",24525.658971855821,5.09,365.97032986104489,104.02967013895511,470,{"$f":"IF(E77>=0,SUM($E$13:E77),\"Ende\")","v":9709.6886419947878}]
["2017-06-01",24159.688641994777,5.09,367.52265401020549,102.47734598979451,470,{"$f":"IF(E78>=0,SUM($E$13:E78),\"Ende\")","v":9812.1659879845829}]
[{"$f":"DATE(YEAR(A78),MONTH(A78)+1,DAY(A78))","v":"2017-07-01"},{"$f":"B78-D78","v":23792.165987984572},{"$f":"C78","v":5.09},{"$f":"F79-E79","v":369.08156260096547},{"$f":"B79*C79/100/12","v":100.91843739903454},{"$f":"F78","v":470},{"$f":"IF(E79>=0,SUM($E$13:E79),\"Ende\")","v":9913.0844253836167}]
["2017-08-01",23423.084425383608,5.09,370.6470835623312,99.352916437668796,470,{"$f":"IF(E80>=0,SUM($E$13:E80),\"Ende\")","v":10012.437341821285}]
["2017-09-01",23052.437341821278,5.09,372.21924494177478,97.780755058225239,470,{"$f":"IF(E81>=0,SUM($E$13:E81),\"Ende\")","v":10110.218096879511}]
["2017-10-01",22680.218096879504,5.09,373.79807490573609,96.201925094263899,470,{"$f":"IF(E82>=0,SUM($E$13:E82),\"Ende\")","v":10206.420021973774}]
["2017-11-01",22306.420021973769,5.09,375.38360174012792,94.616398259872071,470,{"$f":"IF(E83>=0,SUM($E$13:E83),\"Ende\")","v":10301.036420233646}]
["2017-12-01",21931.036420233642,5.09,376.97585385084227,93.024146149157716,470,{"$f":"IF(E84>=0,SUM($E$13:E84),\"Ende\")","v":10394.060566382803}]
["2018-01-01",21554.060566382799,5.09,378.5748597642596,91.425140235740386,470,{"$f":"IF(E85>=0,SUM($E$13:E85),\"Ende\")","v":10485.485706618543}]
["2018-02-01",21175.48570661854,5.09,380.1806481277597,89.819351872240304,470,{"$f":"IF(E86>=0,SUM($E$13:E86),\"Ende\")","v":10575.305058490783}]
["2018-03-01",20795.30505849078,5.09,381.79324771023494,88.206752289765049,470,{"$f":"IF(E87>=0,SUM($E$13:E87),\"Ende\")","v":10663.511810780548}]
["2018-04-01",20413.511810780547,5.09,383.41268740260585,86.587312597394146,470,{"$f":"IF(E88>=0,SUM($E$13:E88),\"Ende\")","v":10750.099123377942}]
["2018-05-01",20030.099123377942,5.09,385.03899621833858,84.961003781661432,470,{"$f":"IF(E89>=0,SUM($E$13:E89),\"Ende\")","v":10835.060127159604}]
["2018-06-01",19645.060127159602,5.09,386.67220329396469,83.327796706035301,470,{"$f":"IF(E90>=0,SUM($E$13:E90),\"Ende\")","v":10918.387923865639}]
["2018-07-01",19258.387923865637,5.09,388.31233788960327,81.687662110396744,470,{"$f":"IF(E91>=0,SUM($E$13:E91),\"Ende\")","v":11000.075585976036}]
["2018-08-01",18870.075585976036,5.09,389.95942938948497,80.040570610515019,470,{"$f":"IF(E92>=0,SUM($E$13:E92),\"Ende\")","v":11080.116156586551}]
["2018-09-01",18480.116156586551,5.09,391.61350730247869,78.386492697521291,470,{"$f":"IF(E93>=0,SUM($E$13:E93),\"Ende\")","v":11158.502649284073}]
["2018-10-01",18088.502649284073,5.09,393.27460126262008,76.725398737379948,470,{"$f":"IF(E94>=0,SUM($E$13:E94),\"Ende\")","v":11235.228048021454}]
["2018-11-01",17695.228048021454,5.09,394.94274102964232,75.057258970357665,470,{"$f":"IF(E95>=0,SUM($E$13:E95),\"Ende\")","v":11310.285306991811}]
["2018-12-01",17300.285306991813,5.09,396.61795648950971,73.382043510490277,470,{"$f":"IF(E96>=0,SUM($E$13:E96),\"Ende\")","v":11383.667350502301}]
["2019-01-01",16903.667350502303,5.09,398.30027765495277,71.699722345047263,470,{"$f":"IF(E97>=0,SUM($E$13:E97),\"Ende\")","v":11455.367072847348}]
["2019-02-01",16505.367072847352,5.09,399.9897346660058,70.010265333994184,470,{"$f":"IF(E98>=0,SUM($E$13:E98),\"Ende\")","v":11525.377338181343}]
["2019-03-01",16105.377338181346,5.09,401.68635779054745,68.313642209452539,470,{"$f":"IF(E99>=0,SUM($E$13:E99),\"Ende\")","v":11593.690980390795}]
["2019-04-01",15703.690980390798,5.09,403.39017742484236,66.609822575157636,470,{"$f":"IF(E100>=0,SUM($E$13:E100),\"Ende\")","v":11660.300802965952}]
["2019-05-01",15300.300802965956,5.09,405.10122409408609,64.898775905913922,470,{"$f":"IF(E101>=0,SUM($E$13:E101),\"Ende\")","v":11725.199578871867}]
["2019-06-01",14895.19957887187,5.09,406.81952845295183,63.180471547048178,470,{"$f":"IF(E102>=0,SUM($E$13:E102),\"Ende\")","v":11788.380050418915}]
["2019-07-01",14488.380050418918,5.09,408.54512128613976,61.454878713860246,470,{"$f":"IF(E103>=0,SUM($E$13:E103),\"Ende\")","v":11849.834929132776}]
["2019-08-01",14079.83492913278,5.09,410.27803350892844,59.721966491071548,470,{"$f":"IF(E104>=0,SUM($E$13:E104),\"Ende\")","v":11909.556895623848}]
["2019-09-01",13669.556895623851,5.09,412.01829616772881,57.981703832271172,470,{"$f":"IF(E105>=0,SUM($E$13:E105),\"Ende\")","v":11967.538599456118}]
["2019-10-01",13257.538599456122,5.09,413.76594044064029,56.234059559359714,470,{"$f":"IF(E106>=0,SUM($E$13:E106),\"Ende\")","v":12023.772659015478}]
["2019-11-01",12843.772659015482,5.09,415.52099763800936,54.479002361990666,470,{"$f":"IF(E107>=0,SUM($E$13:E107),\"Ende\")","v":12078.251661377468}]
["2019-12-01",12428.251661377471,5.09,417.28349920299058,52.716500797009445,470,{"$f":"IF(E108>=0,SUM($E$13:E108),\"Ende\")","v":12130.968162174477}]
["2020-01-01",12010.96816217448,5.09,419.0534767121099,50.946523287890081,470,{"$f":"IF(E109>=0,SUM($E$13:E109),\"Ende\")","v":12181.914685462367}]
["2020-02-01",11591.91468546237,5.09,420.83096187583044,49.169038124169553,470,{"$f":"IF(E110>=0,SUM($E$13:E110),\"Ende\")","v":12231.083723586537}]
["2020-03-01",11171.08372358654,5.09,422.6159865391204,47.384013460879572,470,{"$f":"IF(E111>=0,SUM($E$13:E111),\"Ende\")","v":12278.467737047416}]
["2020-04-01",10748.46773704742,5.09,424.40858268202385,45.591417317976145,470,{"$f":"IF(E112>=0,SUM($E$13:E112),\"Ende\")","v":12324.059154365392}]
["2020-05-01",10324.059154365395,5.09,426.20878242023343,43.791217579766545,470,{"$f":"IF(E113>=0,SUM($E$13:E113),\"Ende\")","v":12367.850371945158}]
["2020-06-01",9897.8503719451619,5.09,428.01661800566592,41.98338199433406,470,{"$f":"IF(E114>=0,SUM($E$13:E114),\"Ende\")","v":12409.833753939492}]
["2020-07-01",9469.8337539394961,5.09,429.83212182704,40.167878172960023,470,{"$f":"IF(E115>=0,SUM($E$13:E115),\"Ende\")","v":12450.001632112453}]
["2020-08-01",9040.0016321124567,5.09,431.65532641045633,38.344673589543675,470,{"$f":"IF(E116>=0,SUM($E$13:E116),\"Ende\")","v":12488.346305701996}]
["2020-09-01",8608.3463057019999,5.09,433.48626441998067,36.513735580019315,470,{"$f":"IF(E117>=0,SUM($E$13:E117),\"Ende\")","v":12524.860041282016}]
["2020-10-01",8174.8600412820197,5.09,435.32496865822878,34.675031341771238,470,{"$f":"IF(E118>=0,SUM($E$13:E118),\"Ende\")","v":12559.535072623787}]
["2020-11-01",7739.5350726237912,5.09,437.1714720669541,32.828527933045912,470,{"$f":"IF(E119>=0,SUM($E$13:E119),\"Ende\")","v":12592.363600556833}]
["2020-12-01",7302.3636005568369,5.09,439.0258077276381,30.974192272361918,470,{"$f":"IF(E120>=0,SUM($E$13:E120),\"Ende\")","v":12623.337792829196}]
["2021-01-01",6863.3377928291984,5.09,440.88800886208281,29.111991137917183,470,{"$f":"IF(E121>=0,SUM($E$13:E121),\"Ende\")","v":12652.449783967113}]
["2021-02-01",6422.4497839671158,5.09,442.75810883300613,27.241891166993849,470,{"$f":"IF(E122>=0,SUM($E$13:E122),\"Ende\")","v":12679.691675134107}]
["2021-03-01",5979.6916751341096,5.09,444.63614114463951,25.363858855360515,470,{"$f":"IF(E123>=0,SUM($E$13:E123),\"Ende\")","v":12705.055533989467}]
["2021-04-01",5535.05553398947,5.09,446.522139443328,23.477860556671999,470,{"$f":"IF(E124>=0,SUM($E$13:E124),\"Ende\")","v":12728.533394546139}]
["2021-05-01",5088.5333945461416,5.09,448.41613751813344,21.58386248186655,470,{"$f":"IF(E125>=0,SUM($E$13:E125),\"Ende\")","v":12750.117257028005}]
["2021-06-01",4640.1172570280078,5.09,450.31816930143953,19.681830698560464,470,{"$f":"IF(E126>=0,SUM($E$13:E126),\"Ende\")","v":12769.799087726566}]
["2021-07-01",4189.7990877265684,5.09,452.22826886955983,17.771731130440195,470,{"$f":"IF(E127>=0,SUM($E$13:E127),\"Ende\")","v":12787.570818857006}]
["2021-08-01",3737.5708188570084,5.09,454.14647044334816,15.853529556651809,470,{"$f":"IF(E128>=0,SUM($E$13:E128),\"Ende\")","v":12803.424348413659}]
["2021-09-01",3283.42434841366,5.09,456.07280838881206,13.927191611187938,470,{"$f":"IF(E129>=0,SUM($E$13:E129),\"Ende\")","v":12817.351540024847}]
["2021-10-01",2827.351540024848,5.09,458.00731721772792,11.992682782272063,470,{"$f":"IF(E130>=0,SUM($E$13:E130),\"Ende\")","v":12829.34422280712}]
["2021-11-01",2369.3442228071199,5.09,459.95003158825978,10.049968411740201,470,{"$f":"IF(E131>=0,SUM($E$13:E131),\"Ende\")","v":12839.39419121886}]
["2021-12-01",1909.3941912188602,5.09,461.90098630557998,8.09901369442,470,{"$f":"IF(E132>=0,SUM($E$13:E132),\"Ende\")","v":12847.49320491328}]
["2022-01-01",1447.4932049132804,5.09,463.86021632249282,6.1397836775071646,470,{"$f":"IF(E133>=0,SUM($E$13:E133),\"Ende\")","v":12853.632988590787}]
["2022-02-01",983.63298859078759,5.09,465.82775674006075,4.1722432599392576,470,{"$f":"IF(E134>=0,SUM($E$13:E134),\"Ende\")","v":12857.805231850727}]
["2022-03-01",517.80523185072684,5.09,467.80364280823318,2.196357191766833,470,{"$f":"IF(E135>=0,SUM($E$13:E135),\"Ende\")","v":12860.001589042495}]
["2022-04-01",50.001589042493663,5.09,469.78790992647811,0.21209007352191059,470,{"$f":"IF(E136>=0,SUM($E$13:E136),\"Ende\")","v":12860.213679116017}]
["2022-05-01",-419.78632088398444,5.09,471.78059364441623,-1.780593644416234,470,{"$f":"IF(E137>=0,SUM($E$13:E137),\"Ende\")","v":"Ende"}]
["2022-06-01",-891.56691452840073,5.09,473.78172966245796,-3.7817296624579662,470,{"$f":"IF(E138>=0,SUM($E$13:E138),\"Ende\")","v":"Ende"}]
["2022-07-01",-1365.3486441908587,5.09,475.79135383244289,-5.7913538324428933,470,{"$f":"IF(E139>=0,SUM($E$13:E139),\"Ende\")","v":"Ende"}]
["2022-08-01",-1841.1399980233016,5.09,477.80950215828216,-7.8095021582821715,470,{"$f":"IF(E140>=0,SUM($E$13:E140),\"Ende\")","v":"Ende"}]
["2022-09-01",-2318.949500181584,5.09,479.83621079660355,-9.8362107966035506,470,{"$f":"IF(E141>=0,SUM($E$13:E141),\"Ende\")","v":"Ende"}]
["2022-10-01",-2798.7857109781876,5.09,481.87151605739916,-11.871516057399147,470,{"$f":"IF(E142>=0,SUM($E$13:E142),\"Ende\")","v":"Ende"}]
[{"$f":"DATE(YEAR(A142),MONTH(A142)+1,DAY(A142))","v":"2022-11-01"},{"$f":"B142-D142","v":-3280.6572270355869},{"$f":"C142","v":5.09},{"$f":"F143-E143","v":483.91545440467593},{"$f":"B143*C143/100/12","v":-13.915454404675948},{"$f":"F142","v":470},{"$f":"IF(E143>=0,SUM($E$13:E143),\"Ende\")","v":"Ende"}]
["2022-12-01",-3764.5726814402628,5.09,485.96806245710911,-15.968062457109115,470,{"$f":"IF(E144>=0,SUM($E$13:E144),\"Ende\")","v":"Ende"}]
["2023-01-01",-4250.5407438973716,5.09,488.029376988698,-18.029376988698015,470,{"$f":"IF(E145>=0,SUM($E$13:E145),\"Ende\")","v":"Ende"}]
["2023-02-01",-4738.5701208860701,5.09,490.09943492942506,-20.09943492942508,470,{"$f":"IF(E146>=0,SUM($E$13:E146),\"Ende\")","v":"Ende"}]
["2023-03-01",-5228.6695558154952,5.09,492.17827336591739,-22.178273365917391,470,{"$f":"IF(E147>=0,SUM($E$13:E147),\"Ende\")","v":"Ende"}]
["2023-04-01",-5720.8478291814126,5.09,494.26592954211117,-24.265929542111156,470,{"$f":"IF(E148>=0,SUM($E$13:E148),\"Ende\")","v":"Ende"}]
["2023-05-01",-6215.1137587235235,5.09,496.36244085991893,-26.362440859918948,470,{"$f":"IF(E149>=0,SUM($E$13:E149),\"Ende\")","v":"Ende"}]
["2023-06-01",-6711.4761995834424,5.09,498.46784487989976,-28.467844879899769,470,{"$f":"IF(E150>=0,SUM($E$13:E150),\"Ende\")","v":"Ende"}]
["2023-07-01",-7209.9440444633419,5.09,500.58217932193202,-30.582179321932003,470,{"$f":"IF(E151>=0,SUM($E$13:E151),\"Ende\")","v":"Ende"}]
["2023-08-01",-7710.5262237852739,5.09,502.70548206588921,-32.705482065889207,470,{"$f":"IF(E152>=0,SUM($E$13:E152),\"Ende\")","v":"Ende"}]
["2023-09-01",-8213.2317058511635,5.09,504.83779115231869,-34.83779115231868,470,{"$f":"IF(E153>=0,SUM($E$13:E153),\"Ende\")","v":"Ende"}]
["2023-10-01",-8718.069497003482,5.09,506.9791447831231,-36.979144783123104,470,{"$f":"IF(E154>=0,SUM($E$13:E154),\"Ende\")","v":"Ende"}]
["2023-11-01",-9225.048641786605,5.09,509.12958132224486,-39.129581322244853,470,{"$f":"IF(E155>=0,SUM($E$13:E155),\"Ende\")","v":"Ende"}]
["2023-12-01",-9734.1782231088491,5.09,511.28913929635337,-41.289139296353369,470,{"$f":"IF(E156>=0,SUM($E$13:E156),\"Ende\")","v":"Ende"}]
["2024-01-01",-10245.467362405203,5.09,513.45785739553537,-43.457857395535399,470,{"$f":"IF(E157>=0,SUM($E$13:E157),\"Ende\")","v":"Ende"}]
["2024-02-01",-10758.925219800738,5.09,515.63577447398814,-45.635774473988135,470,{"$f":"IF(E158>=0,SUM($E$13:E158),\"Ende\")","v":"Ende"}]
["2024-03-01",-11274.560994274727,5.09,517.82292955071534,-47.822929550715308,470,{"$f":"IF(E159>=0,SUM($E$13:E159),\"Ende\")","v":"Ende"}]
["2024-04-01",-11792.383923825442,5.09,520.0193618102262,-50.01936181022625,470,{"$f":"IF(E160>=0,SUM($E$13:E160),\"Ende\")","v":"Ende"}]
["2024-05-01",-12312.403285635668,5.09,522.22511060323791,-52.225110603237958,470,{"$f":"IF(E161>=0,SUM($E$13:E161),\"Ende\")","v":"Ende"}]
["2024-06-01",-12834.628396238906,5.09,524.44021544738007,-54.440215447380034,470,{"$f":"IF(E162>=0,SUM($E$13:E162),\"Ende\")","v":"Ende"}]
["2024-07-01",-13359.068611686285,5.09,526.66471602790261,-56.664716027902664,470,{"$f":"IF(E163>=0,SUM($E$13:E163),\"Ende\")","v":"Ende"}]
["2024-08-01",-13885.733327714188,5.09,528.89865219838771,-58.89865219838768,470,{"$f":"IF(E164>=0,SUM($E$13:E164),\"Ende\")","v":"Ende"}]
["2024-09-01",-14414.631979912576,5.09,531.14206398146257,-61.142063981462513,470,{"$f":"IF(E165>=0,SUM($E$13:E165),\"Ende\")","v":"Ende"}]
["2024-10-01",-14945.774043894038,5.09,533.39499156951717,-63.394991569517209,470,{"$f":"IF(E166>=0,SUM($E$13:E166),\"Ende\")","v":"Ende"}]
["2024-11-01",-15479.169035463556,5.09,535.65747532542457,-65.657475325424585,470,{"$f":"IF(E167>=0,SUM($E$13:E167),\"Ende\")","v":"Ende"}]
["2024-12-01",-16014.82651078898,5.09,537.92955578326325,-67.929555783263254,470,{"$f":"IF(E168>=0,SUM($E$13:E168),\"Ende\")","v":"Ende"}]
["2025-01-01",-16552.756066572245,5.09,540.21127364904396,-70.211273649043946,470,{"$f":"IF(E169>=0,SUM($E$13:E169),\"Ende\")","v":"Ende"}]
["2025-02-01",-17092.96734022129,5.09,542.50266980143863,-72.502669801438643,470,{"$f":"IF(E170>=0,SUM($E$13:E170),\"Ende\")","v":"Ende"}]
["2025-03-01",-17635.470010022727,5.09,544.80378529251311,-74.803785292513069,470,{"$f":"IF(E171>=0,SUM($E$13:E171),\"Ende\")","v":"Ende"}]
["2025-04-01",-18180.273795315239,5.09,547.11466134846216,-77.11466134846215,470,{"$f":"IF(E172>=0,SUM($E$13:E172),\"Ende\")","v":"Ende"}]
["2025-05-01",-18727.388456663703,5.09,549.43533937034852,-79.43533937034853,470,{"$f":"IF(E173>=0,SUM($E$13:E173),\"Ende\")","v":"Ende"}]
["2025-06-01",-19276.823796034052,5.09,551.76586093484445,-81.76586093484444,470,{"$f":"IF(E174>=0,SUM($E$13:E174),\"Ende\")","v":"Ende"}]
["2025-07-01",-19828.589656968896,5.09,554.10626779497636,-84.106267794976404,470,{"$f":"IF(E175>=0,SUM($E$13:E175),\"Ende\")","v":"Ende"}]
["2025-08-01",-20382.695924763873,5.09,556.45660188087345,-86.456601880873436,470,{"$f":"IF(E176>=0,SUM($E$13:E176),\"Ende\")","v":"Ende"}]
["2025-09-01",-20939.152526644746,5.09,558.8169053005181,-88.816905300518144,470,{"$f":"IF(E177>=0,SUM($E$13:E177),\"Ende\")","v":"Ende"}]
["2025-10-01",-21497.969431945265,5.09,561.1872203405012,-91.187220340501156,470,{"$f":"IF(E178>=0,SUM($E$13:E178),\"Ende\")","v":"Ende"}]
["2025-11-01",-22059.156652285765,5.09,563.56758946677883,-93.567589466778784,470,{"$f":"IF(E179>=0,SUM($E$13:E179),\"Ende\")","v":"Ende"}]
["2025-12-01",-22622.724241752545,5.09,565.95805532543375,-95.958055325433705,470,{"$f":"IF(E180>=0,SUM($E$13:E180),\"Ende\")","v":"Ende"}]
["2026-01-01",-23188.682297077979,5.09,568.35866074343903,-98.358660743439088,470,{"$f":"IF(E181>=0,SUM($E$13:E181),\"Ende\")","v":"Ende"}]
["2026-02-01",-23757.040957821417,5.09,570.76944872942579,-100.76944872942583,470,{"$f":"IF(E182>=0,SUM($E$13:E182),\"Ende\")","v":"Ende"}]
["2026-03-01",-24327.810406550841,5.09,573.19046247445317,-103.19046247445316,470,{"$f":"IF(E183>=0,SUM($E$13:E183),\"Ende\")","v":"Ende"}]
["2026-04-01",-24901.000869025294,5.09,575.62174535278223,-105.62174535278228,470,{"$f":"IF(E184>=0,SUM($E$13:E184),\"Ende\")","v":"Ende"}]
["2026-05-01",-25476.622614378077,5.09,578.06334092265365,-108.06334092265367,470,{"$f":"IF(E185>=0,SUM($E$13:E185),\"Ende\")","v":"Ende"}]
["2026-06-01",-26054.685955300731,5.09,580.51529292706721,-110.51529292706725,470,{"$f":"IF(E186>=0,SUM($E$13:E186),\"Ende\")","v":"Ende"}]
["2026-07-01",-26635.201248227797,5.09,582.97764529456629,-112.97764529456624,470,{"$f":"IF(E187>=0,SUM($E$13:E187),\"Ende\")","v":"Ende"}]
["2026-08-01",-27218.178893522363,5.09,585.45044214002405,-115.45044214002404,470,{"$f":"IF(E188>=0,SUM($E$13:E188),\"Ende\")","v":"Ende"}]
["2026-09-01",-27803.629335662386,5.09,587.93372776543458,-117.93372776543463,470,{"$f":"IF(E189>=0,SUM($E$13:E189),\"Ende\")","v":"Ende"}]
["2026-10-01",-28391.56306342782,5.09,590.4275466607063,-120.42754666070634,470,{"$f":"IF(E190>=0,SUM($E$13:E190),\"Ende\")","v":"Ende"}]
["2026-11-01",-28981.990610088527,5.09,592.93194350445879,-122.93194350445883,470,{"$f":"IF(E191>=0,SUM($E$13:E191),\"Ende\")","v":"Ende"}]
["2026-12-01",-29574.922553592987,5.09,595.44696316482361,-125.44696316482357,470,{"$f":"IF(E192>=0,SUM($E$13:E192),\"Ende\")","v":"Ende"}]
["2027-01-01",-30170.369516757812,5.09,597.97265070024775,-127.97265070024771,470,{"$f":"IF(E193>=0,SUM($E$13:E193),\"Ende\")","v":"Ende"}]
["2027-02-01",-30768.34216745806,5.09,600.50905136030121,-130.50905136030124,470,{"$f":"IF(E194>=0,SUM($E$13:E194),\"Ende\")","v":"Ende"}]
["2027-03-01",-31368.851218818363,5.09,603.05621058648785,-133.05621058648788,470,{"$f":"IF(E195>=0,SUM($E$13:E195),\"Ende\")","v":"Ende"}]
["2027-04-01",-31971.907429404851,5.09,605.61417401305891,-135.61417401305889,470,{"$f":"IF(E196>=0,SUM($E$13:E196),\"Ende\")","v":"Ende"}]
["2027-05-01",-32577.52160341791,5.09,608.18298746783103,-138.18298746783097,470,{"$f":"IF(E197>=0,SUM($E$13:E197),\"Ende\")","v":"Ende"}]
["2027-06-01",-33185.70459088574,5.09,610.762696973007,-140.76269697300702,470,{"$f":"IF(E198>=0,SUM($E$13:E198),\"Ende\")","v":"Ende"}]
["2027-07-01",-33796.467287858744,5.09,613.35334874600085,-143.35334874600085,470,{"$f":"IF(E199>=0,SUM($E$13:E199),\"Ende\")","v":"Ende"}]
["2027-08-01",-34409.820636604745,5.09,615.95498920026512,-145.95498920026512,470,{"$f":"IF(E200>=0,SUM($E$13:E200),\"Ende\")","v":"Ende"}]
["2027-09-01",-35025.775625805007,5.09,618.56766494612293,-148.5676649461229,470,{"$f":"IF(E201>=0,SUM($E$13:E201),\"Ende\")","v":"Ende"}]
["2027-10-01",-35644.343290751131,5.09,621.19142279160269,-151.19142279160269,470,{"$f":"IF(E202>=0,SUM($E$13:E202),\"Ende\")","v":"Ende"}]
["2027-11-01",-36265.534713542736,5.09,623.82630974327708,-153.82630974327711,470,{"$f":"IF(E203>=0,SUM($E$13:E203),\"Ende\")","v":"Ende"}]
["2027-12-01",-36889.361023286016,5.09,626.47237300710481,-156.47237300710484,470,{"$f":"IF(E204>=0,SUM($E$13:E204),\"Ende\")","v":"Ende"}]
["2028-01-01",-37515.833396293121,5.09,629.12965998927666,-159.12965998927663,470,{"$f":"IF(E205>=0,SUM($E$13:E205),\"Ende\")","v":"Ende"}]
["2028-02-01",-38144.963056282395,5.09,631.79821829706452,-161.79821829706449,470,{"$f":"IF(E206>=0,SUM($E$13:E206),\"Ende\")","v":"Ende"}]
[{"$f":"DATE(YEAR(A206),MONTH(A206)+1,DAY(A206))","v":"2028-03-01"},{"$f":"B206-D206","v":-38776.761274579461},{"$f":"C206","v":5.09},{"$f":"F207-E207","v":634.47809573967447},{"$f":"B207*C207/100/12","v":-164.47809573967453},{"$f":"F206","v":470},{"$f":"IF(E207>=0,SUM($E$13:E207),\"Ende\")","v":"Ende"}]
["2028-04-01",-39411.239370319134,5.09,637.16934032910365,-167.16934032910365,470,{"$f":"IF(E208>=0,SUM($E$13:E208),\"Ende\")","v":"Ende"}]
["2028-05-01",-40048.40871064824,5.09,639.8720002809996,-169.87200028099963,470,{"$f":"IF(E209>=0,SUM($E$13:E209),\"Ende\")","v":"Ende"}]
["2028-06-01",-40688.280710929241,5.09,642.58612401552489,-172.58612401552486,470,{"$f":"IF(E210>=0,SUM($E$13:E210),\"Ende\")","v":"Ende"}]
["2028-07-01",-41330.866834944769,5.09,645.31176015822405,-175.31176015822405,470,{"$f":"IF(E211>=0,SUM($E$13:E211),\"Ende\")","v":"Ende"}]
["2028-08-01",-41976.178595102996,5.09,648.04895754089523,-178.0489575408952,470,{"$f":"IF(E212>=0,SUM($E$13:E212),\"Ende\")","v":"Ende"}]
["2028-09-01",-42624.22755264389,5.09,650.79776520246446,-180.79776520246449,470,{"$f":"IF(E213>=0,SUM($E$13:E213),\"Ende\")","v":"Ende"}]
["2028-10-01",-43275.025317846354,5.09,653.55823238986488,-183.55823238986491,470,{"$f":"IF(E214>=0,SUM($E$13:E214),\"Ende\")","v":"Ende"}]
["2028-11-01",-43928.583550236217,5.09,656.33040855891863,-186.33040855891863,470,{"$f":"IF(E215>=0,SUM($E$13:E215),\"Ende\")","v":"Ende"}]
["2028-12-01",-44584.913958795136,5.09,659.11434337522269,-189.11434337522269,470,{"$f":"IF(E216>=0,SUM($E$13:E216),\"Ende\")","v":"Ende"}]
["2029-01-01",-45244.028302170358,5.09,661.91008671503926,-191.91008671503926,470,{"$f":"IF(E217>=0,SUM($E$13:E217),\"Ende\")","v":"Ende"}]
["2029-02-01",-45905.938388885399,5.09,664.71768866618891,-194.71768866618891,470,{"$f":"IF(E218>=0,SUM($E$13:E218),\"Ende\")","v":"Ende"}]
["2029-03-01",-46570.65607755159,5.09,667.53719952894801,-197.53719952894801,470,{"$f":"IF(E219>=0,SUM($E$13:E219),\"Ende\")","v":"Ende"}]
["2029-04-01",-47238.193277080536,5.09,670.36866981694993,-200.36866981694993,470,{"$f":"IF(E220>=0,SUM($E$13:E220),\"Ende\")","v":"Ende"}]
["2029-05-01",-47908.561946897484,5.09,673.21215025809022,-203.21215025809019,470,{"$f":"IF(E221>=0,SUM($E$13:E221),\"Ende\")","v":"Ende"}]
["2029-06-01",-48581.774097155576,5.09,676.06769179543494,-206.06769179543491,470,{"$f":"IF(E222>=0,SUM($E$13:E222),\"Ende\")","v":"Ende"}]
["2029-07-01",-49257.841788951009,5.09,678.93534558813383,-208.93534558813386,470,{"$f":"IF(E223>=0,SUM($E$13:E223),\"Ende\")","v":"Ende"}]
["2029-08-01",-49936.777134539145,5.09,681.81516301233682,-211.81516301233685,470,{"$f":"IF(E224>=0,SUM($E$13:E224),\"Ende\")","v":"Ende"}]
["2029-09-01",-50618.592297551484,5.09,684.70719566211415,-214.70719566211417,470,{"$f":"IF(E225>=0,SUM($E$13:E225),\"Ende\")","v":"Ende"}]
["2029-10-01",-51303.299493213599,5.09,687.61149535038101,-217.61149535038101,470,{"$f":"IF(E226>=0,SUM($E$13:E226),\"Ende\")","v":"Ende"}]
["2029-11-01",-51990.910988563977,5.09,690.52811410982554,-220.52811410982554,470,{"$f":"IF(E227>=0,SUM($E$13:E227),\"Ende\")","v":"Ende"}]
["2029-12-01",-52681.439102673801,5.09,693.45710419384136,-223.45710419384136,470,{"$f":"IF(E228>=0,SUM($E$13:E228),\"Ende\")","v":"Ende"}]
["2030-01-01",-53374.896206867641,5.09,696.39851807746356,-226.39851807746356,470,{"$f":"IF(E229>=0,SUM($E$13:E229),\"Ende\")","v":"Ende"}]
["2030-02-01",-54071.294724945103,5.09,699.35240845830879,-229.35240845830879,470,{"$f":"IF(E230>=0,SUM($E$13:E230),\"Ende\")","v":"Ende"}]
["2030-03-01",-54770.647133403414,5.09,702.3188282575195,-232.3188282575195,470,{"$f":"IF(E231>=0,SUM($E$13:E231),\"Ende\")","v":"Ende"}]
["2030-04-01",-55472.965961660935,5.09,705.29783062071181,-235.29783062071181,470,{"$f":"IF(E232>=0,SUM($E$13:E232),\"Ende\")","v":"Ende"}]
["2030-05-01",-56178.26379228165,5.09,708.28946891892804,-238.28946891892801,470,{"$f":"IF(E233>=0,SUM($E$13:E233),\"Ende\")","v":"Ende"}]
["2030-06-01",-56886.553261200577,5.09,711.29379674959239,-241.29379674959242,470,{"$f":"IF(E234>=0,SUM($E$13:E234),\"Ende\")","v":"Ende"}]
["2030-07-01",-57597.847057950166,5.09,714.31086793747193,-244.31086793747195,470,{"$f":"IF(E235>=0,SUM($E$13:E235),\"Ende\")","v":"Ende"}]
["2030-08-01",-58312.157925887637,5.09,717.34073653564008,-247.34073653564008,470,{"$f":"IF(E236>=0,SUM($E$13:E236),\"Ende\")","v":"Ende"}]
["2030-09-01",-59029.498662423277,5.09,720.38345682644535,-250.38345682644538,470,{"$f":"IF(E237>=0,SUM($E$13:E237),\"Ende\")","v":"Ende"}]
["2030-10-01",-59749.88211924972,5.09,723.43908332248418,-253.43908332248421,470,{"$f":"IF(E238>=0,SUM($E$13:E238),\"Ende\")","v":"Ende"}]
["2030-11-01",-60473.321202572202,5.09,726.50767076757711,-256.50767076757705,470,{"$f":"IF(E239>=0,SUM($E$13:E239),\"Ende\")","v":"Ende"}]
["2030-12-01",-61199.828873339779,5.09,729.5892741377495,-259.58927413774956,470,{"$f":"IF(E240>=0,SUM($E$13:E240),\"Ende\")","v":"Ende"}]
["2031-01-01",-61929.418147477525,5.09,732.68394864221716,-262.68394864221716,470,{"$f":"IF(E241>=0,SUM($E$13:E241),\"Ende\")","v":"Ende"}]
["2031-02-01",-62662.102096119743,5.09,735.79174972437454,-265.7917497243746,470,{"$f":"IF(E242>=0,SUM($E$13:E242),\"Ende\")","v":"Ende"}]
["2031-03-01",-63397.893845844119,5.09,738.91273306278879,-268.91273306278879,470,{"$f":"IF(E243>=0,SUM($E$13:E243),\"Ende\")","v":"Ende"}]
["2031-04-01",-64136.806578906908,5.09,742.0469545721968,-272.0469545721968,470,{"$f":"IF(E244>=0,SUM($E$13:E244),\"Ende\")","v":"Ende"}]
["2031-05-01",-64878.853533479101,5.09,745.19447040450723,-275.19447040450717,470,{"$f":"IF(E245>=0,SUM($E$13:E245),\"Ende\")","v":"Ende"}]
["2031-06-01",-65624.04800388361,5.09,748.35533694980631,-278.35533694980631,470,{"$f":"IF(E246>=0,SUM($E$13:E246),\"Ende\")","v":"Ende"}]
["2031-07-01",-66372.403340833422,5.09,751.52961083736841,-281.52961083736847,470,{"$f":"IF(E247>=0,SUM($E$13:E247),\"Ende\")","v":"Ende"}]
["2031-08-01",-67123.932951670795,5.09,754.71734893667031,-284.71734893667025,470,{"$f":"IF(E248>=0,SUM($E$13:E248),\"Ende\")","v":"Ende"}]
["2031-09-01",-67878.650300607464,5.09,757.91860835840998,-287.91860835840998,470,{"$f":"IF(E249>=0,SUM($E$13:E249),\"Ende\")","v":"Ende"}]
["2031-10-01",-68636.56890896587,5.09,761.13344645553025,-291.13344645553019,470,{"$f":"IF(E250>=0,SUM($E$13:E250),\"Ende\")","v":"Ende"}]
["2031-11-01",-69397.702355421396,5.09,764.36192082424577,-294.36192082424577,470,{"$f":"IF(E251>=0,SUM($E$13:E251),\"Ende\")","v":"Ende"}]
["2031-12-01",-70162.064276245641,5.09,767.60408930507526,-297.60408930507526,470,{"$f":"IF(E252>=0,SUM($E$13:E252),\"Ende\")","v":"Ende"}]
["2032-01-01",-70929.668365550722,5.09,770.86000998387772,-300.86000998387766,470,{"$f":"IF(E253>=0,SUM($E$13:E253),\"Ende\")","v":"Ende"}]
["2032-02-01",-71700.528375534603,5.09,774.12974119289265,-304.1297411928926,470,{"$f":"IF(E254>=0,SUM($E$13:E254),\"Ende\")","v":"Ende"}]
["2032-03-01",-72474.6581167275,5.09,777.4133415117858,-307.4133415117858,470,{"$f":"IF(E255>=0,SUM($E$13:E255),\"Ende\")","v":"Ende"}]
["2032-04-01",-73252.071458239283,5.09,780.71086976869833,-310.71086976869827,470,{"$f":"IF(E256>=0,SUM($E$13:E256),\"Ende\")","v":"Ende"}]
["2032-05-01",-74032.782328007976,5.09,784.02238504130048,-314.02238504130048,470,{"$f":"IF(E257>=0,SUM($E$13:E257),\"Ende\")","v":"Ende"}]
["2032-06-01",-74816.804713049278,5.09,787.34794665785068,-317.34794665785068,470,{"$f":"IF(E258>=0,SUM($E$13:E258),\"Ende\")","v":"Ende"}]
["2032-07-01",-75604.152659707135,5.09,790.68761419825773,-320.68761419825773,470,{"$f":"IF(E259>=0,SUM($E$13:E259),\"Ende\")","v":"Ende"}]
["2032-08-01",-76394.8402739054,5.09,794.04144749514876,-324.04144749514876,470,{"$f":"IF(E260>=0,SUM($E$13:E260),\"Ende\")","v":"Ende"}]
["2032-09-01",-77188.881721400554,5.09,797.40950663494073,-327.40950663494067,470,{"$f":"IF(E261>=0,SUM($E$13:E261),\"Ende\")","v":"Ende"}]
["2032-10-01",-77986.291228035494,5.09,800.79185195891728,-330.79185195891722,470,{"$f":"IF(E262>=0,SUM($E$13:E262),\"Ende\")","v":"Ende"}]
["2032-11-01",-78787.083079994409,5.09,804.18854406430955,-334.18854406430961,470,{"$f":"IF(E263>=0,SUM($E$13:E263),\"Ende\")","v":"Ende"}]
["2032-12-01",-79591.271624058718,5.09,807.59964380538236,-337.59964380538236,470,{"$f":"IF(E264>=0,SUM($E$13:E264),\"Ende\")","v":"Ende"}]
["2033-01-01",-80398.871267864102,5.09,811.0252122945235,-341.02521229452356,470,{"$f":"IF(E265>=0,SUM($E$13:E265),\"Ende\")","v":"Ende"}]
["2033-02-01",-81209.896480158626,5.09,814.46531090333951,-344.46531090333951,470,{"$f":"IF(E266>=0,SUM($E$13:E266),\"Ende\")","v":"Ende"}]
["2033-03-01",-82024.361791061965,5.09,817.92000126375456,-347.9200012637545,470,{"$f":"IF(E267>=0,SUM($E$13:E267),\"Ende\")","v":"Ende"}]
["2033-04-01",-82842.281792325724,5.09,821.38934526911498,-351.38934526911498,470,{"$f":"IF(E268>=0,SUM($E$13:E268),\"Ende\")","v":"Ende"}]
["2033-05-01",-83663.671137594836,5.09,824.87340507529802,-354.87340507529808,470,{"$f":"IF(E269>=0,SUM($E$13:E269),\"Ende\")","v":"Ende"}]
["2033-06-01",-84488.544542670134,5.09,828.37224310182569,-358.37224310182575,470,{"$f":"IF(E270>=0,SUM($E$13:E270),\"Ende\")","v":"Ende"}]
[{"$f":"DATE(YEAR(A270),MONTH(A270)+1,DAY(A270))","v":"2033-07-01"},{"$f":"B270-D270","v":-85316.916785771959},{"$f":"C270","v":5.09},{"$f":"F271-E271","v":831.88592203298276},{"$f":"B271*C271/100/12","v":-361.88592203298276},{"$f":"F270","v":470},{"$f":"IF(E271>=0,SUM($E$13:E271),\"Ende\")","v":"Ende"}]
["2033-08-01",-86148.802707804934,5.09,835.41450481893935,-365.41450481893929,470,{"$f":"IF(E272>=0,SUM($E$13:E272),\"Ende\")","v":"Ende"}]
["2033-09-01",-86984.217212623873,5.09,838.95805467687956,-368.95805467687961,470,{"$f":"IF(E273>=0,SUM($E$13:E273),\"Ende\")","v":"Ende"}]
["2033-10-01",-87823.175267300758,5.09,842.51663509213404,-372.51663509213404,470,{"$f":"IF(E274>=0,SUM($E$13:E274),\"Ende\")","v":"Ende"}]
["2033-11-01",-88665.691902392893,5.09,846.09030981931642,-376.09030981931647,470,{"$f":"IF(E275>=0,SUM($E$13:E275),\"Ende\")","v":"Ende"}]
["2033-12-01",-89511.782212212216,5.09,849.67914288346674,-379.6791428834668,470,{"$f":"IF(E276>=0,SUM($E$13:E276),\"Ende\")","v":"Ende"}]
["2034-01-01",-90361.461355095686,5.09,853.28319858119744,-383.2831985811975,470,{"$f":"IF(E277>=0,SUM($E$13:E277),\"Ende\")","v":"Ende"}]
["2034-02-01",-91214.744553676879,5.09,856.90254148184613,-386.90254148184607,470,{"$f":"IF(E278>=0,SUM($E$13:E278),\"Ende\")","v":"Ende"}]
["2034-03-01",-92071.647095158725,5.09,860.53723642863156,-390.53723642863156,470,{"$f":"IF(E279>=0,SUM($E$13:E279),\"Ende\")","v":"Ende"}]
["2034-04-01",-92932.184331587356,5.09,864.18734853981641,-394.18734853981636,470,{"$f":"IF(E280>=0,SUM($E$13:E280),\"Ende\")","v":"Ende"}]
["2034-05-01",-93796.371680127166,5.09,867.85294320987282,-397.85294320987276,470,{"$f":"IF(E281>=0,SUM($E$13:E281),\"Ende\")","v":"Ende"}]
["2034-06-01",-94664.224623337039,5.09,871.5340861106547,-401.53408611065464,470,{"$f":"IF(E282>=0,SUM($E$13:E282),\"Ende\")","v":"Ende"}]
["2034-07-01",-95535.758709447691,5.09,875.23084319257396,-405.23084319257396,470,{"$f":"IF(E283>=0,SUM($E$13:E283),\"Ende\")","v":"Ende"}]
["2034-08-01",-96410.989552640269,5.09,878.94328068578238,-408.94328068578244,470,{"$f":"IF(E284>=0,SUM($E$13:E284),\"Ende\")","v":"Ende"}]
["2034-09-01",-97289.932833326049,5.09,882.67146510135808,-412.67146510135802,470,{"$f":"IF(E285>=0,SUM($E$13:E285),\"Ende\")","v":"Ende"}]
["2034-10-01",-98172.60429842741,5.09,886.41546323249622,-416.41546323249622,470,{"$f":"IF(E286>=0,SUM($E$13:E286),\"Ende\")","v":"Ende"}]
["2034-11-01",-99059.019761659903,5.09,890.17534215570754,-420.17534215570748,470,{"$f":"IF(E287>=0,SUM($E$13:E287),\"Ende\")","v":"Ende"}]
["2034-12-01",-99949.195103815611,5.09,893.95116923201795,-423.95116923201789,470,{"$f":"IF(E288>=0,SUM($E$13:E288),\"Ende\")","v":"Ende"}]
["2035-01-01",-100843.14627304763,5.09,897.74301210817703,-427.74301210817703,470,{"$f":"IF(E289>=0,SUM($E$13:E289),\"Ende\")","v":"Ende"}]
["2035-02-01",-101740.8892851558,5.09,901.55093871786926,-431.5509387178692,470,{"$f":"IF(E290>=0,SUM($E$13:E290),\"Ende\")","v":"Ende"}]
["2035-03-01",-102642.44022387368,5.09,905.37501728293091,-435.37501728293086,470,{"$f":"IF(E291>=0,SUM($E$13:E291),\"Ende\")","v":"Ende"}]
["2035-04-01",-103547.81524115661,5.09,909.21531631457265,-439.21531631457259,470,{"$f":"IF(E292>=0,SUM($E$13:E292),\"Ende\")","v":"Ende"}]
["2035-05-01",-104457.03055747118,5.09,913.07190461460686,-443.07190461460692,470,{"$f":"IF(E293>=0,SUM($E$13:E293),\"Ende\")","v":"Ende"}]
["2035-06-01",-105370.10246208579,5.09,916.94485127668054,-446.94485127668054,470,{"$f":"IF(E294>=0,SUM($E$13:E294),\"Ende\")","v":"Ende"}]
["2035-07-01",-106287.04731336248,5.09,920.83422568751257,-450.83422568751251,470,{"$f":"IF(E295>=0,SUM($E$13:E295),\"Ende\")","v":"Ende"}]
["2035-08-01",-107207.88153904999,5.09,924.74009752813708,-454.74009752813708,470,{"$f":"IF(E296>=0,SUM($E$13:E296),\"Ende\")","v":"Ende"}]
["2035-09-01",-108132.62163657813,5.09,928.66253677515215,-458.6625367751522,470,{"$f":"IF(E297>=0,SUM($E$13:E297),\"Ende\")","v":"Ende"}]
["2035-10-01",-109061.28417335328,5.09,932.60161370197352,-462.60161370197352,470,{"$f":"IF(E298>=0,SUM($E$13:E298),\"Ende\")","v":"Ende"}]
["2035-11-01",-109993.88578705526,5.09,936.55739888009271,-466.55739888009276,470,{"$f":"IF(E299>=0,SUM($E$13:E299),\"Ende\")","v":"Ende"}]
["2035-12-01",-110930.44318593535,5.09,940.52996318034252,-470.52996318034246,470,{"$f":"IF(E300>=0,SUM($E$13:E300),\"Ende\")","v":"Ende"}]
["2036-01-01",-111870.97314911569,5.09,944.5193777741656,-474.51937777416566,470,{"$f":"IF(E301>=0,SUM($E$13:E301),\"Ende\")","v":"Ende"}]
["2036-02-01",-112815.49252688985,5.09,948.52571413489113,-478.52571413489107,470,{"$f":"IF(E302>=0,SUM($E$13:E302),\"Ende\")","v":"Ende"}]
["2036-03-01",-113764.01824102474,5.09,952.54904403901332,-482.54904403901332,470,{"$f":"IF(E303>=0,SUM($E$13:E303),\"Ende\")","v":"Ende"}]
["2036-04-01",-114716.56728506375,5.09,956.58943956747885,-486.58943956747879,470,{"$f":"IF(E304>=0,SUM($E$13:E304),\"Ende\")","v":"Ende"}]
["2036-05-01",-115673.15672463123,5.09,960.64697310697738,-490.64697310697744,470,{"$f":"IF(E305>=0,SUM($E$13:E305),\"Ende\")","v":"Ende"}]
["2036-06-01",-116633.80369773821,5.09,964.72171735123948,-494.72171735123953,470,{"$f":"IF(E306>=0,SUM($E$13:E306),\"Ende\")","v":"Ende"}]
["2036-07-01",-117598.52541508945,5.09,968.81374530233779,-498.81374530233774,470,{"$f":"IF(E307>=0,SUM($E$13:E307),\"Ende\")","v":"Ende"}]
["2036-08-01",-118567.33916039178,5.09,972.92313027199521,-502.92313027199515,470,{"$f":"IF(E308>=0,SUM($E$13:E308),\"Ende\")","v":"Ende"}]
["2036-09-01",-119540.26229066378,5.09,977.04994588289878,-507.04994588289884,470,{"$f":"IF(E309>=0,SUM($E$13:E309),\"Ende\")","v":"Ende"}]
["2036-10-01",-120517.31223654668,5.09,981.19426607001878,-511.19426607001884,470,{"$f":"IF(E310>=0,SUM($E$13:E310),\"Ende\")","v":"Ende"}]
["2036-11-01",-121498.5065026167,5.09,985.35616508193243,-515.35616508193243,470,{"$f":"IF(E311>=0,SUM($E$13:E311),\"Ende\")","v":"Ende"}]
["2036-12-01",-122483.86266769863,5.09,989.53571748215506,-519.53571748215506,470,{"$f":"IF(E312>=0,SUM($E$13:E312),\"Ende\")","v":"Ende"}]
["2037-01-01",-123473.39838518079,5.09,993.73299815047505,-523.73299815047505,470,{"$f":"IF(E313>=0,SUM($E$13:E313),\"Ende\")","v":"Ende"}]
["2037-02-01",-124467.13138333126,5.09,997.94808228429679,-527.94808228429679,470,{"$f":"IF(E314>=0,SUM($E$13:E314),\"Ende\")","v":"Ende"}]
["2037-03-01",-125465.07946561556,5.09,1002.181045399986,-532.18104539998603,470,{"$f":"IF(E315>=0,SUM($E$13:E315),\"Ende\")","v":"Ende"}]
["2037-04-01",-126467.26051101554,5.09,1006.4319633342242,-536.43196333422418,470,{"$f":"IF(E316>=0,SUM($E$13:E316),\"Ende\")","v":"Ende"}]
["2037-05-01",-127473.69247434977,5.09,1010.7009122453669,-540.70091224536691,470,{"$f":"IF(E317>=0,SUM($E$13:E317),\"Ende\")","v":"Ende"}]
["2037-06-01",-128484.39338659513,5.09,1014.9879686148076,-544.98796861480764,470,{"$f":"IF(E318>=0,SUM($E$13:E318),\"Ende\")","v":"Ende"}]
["2037-07-01",-129499.38135520993,5.09,1019.2932092483488,-549.29320924834883,470,{"$f":"IF(E319>=0,SUM($E$13:E319),\"Ende\")","v":"Ende"}]
["2037-08-01",-130518.67456445828,5.09,1023.6167112775771,-553.61671127757711,470,{"$f":"IF(E320>=0,SUM($E$13:E320),\"Ende\")","v":"Ende"}]
["2037-09-01",-131542.29127573586,5.09,1027.9585521612462,-557.9585521612463,470,{"$f":"IF(E321>=0,SUM($E$13:E321),\"Ende\")","v":"Ende"}]
["2037-10-01",-132570.24982789712,5.09,1032.3188096866638,-562.31880968666371,470,{"$f":"IF(E322>=0,SUM($E$13:E322),\"Ende\")","v":"Ende"}]
["2037-11-01",-133602.56863758378,5.09,1036.6975619710845,-566.6975619710845,470,{"$f":"IF(E323>=0,SUM($E$13:E323),\"Ende\")","v":"Ende"}]
["2037-12-01",-134639.26619955487,5.09,1041.0948874631117,-571.09488746311183,470,{"$f":"IF(E324>=0,SUM($E$13:E324),\"Ende\")","v":"Ende"}]
["2038-01-01",-135680.36108701798,5.09,1045.5108649441013,-575.51086494410129,470,{"$f":"IF(E325>=0,SUM($E$13:E325),\"Ende\")","v":"Ende"}]
["2038-02-01",-136725.87195196209,5.09,1049.9455735295726,-579.94557352957258,470,{"$f":"IF(E326>=0,SUM($E$13:E326),\"Ende\")","v":"Ende"}]
["2038-03-01",-137775.81752549167,5.09,1054.3990926706272,-584.39909267062717,470,{"$f":"IF(E327>=0,SUM($E$13:E327),\"Ende\")","v":"Ende"}]
["2038-04-01",-138830.21661816229,5.09,1058.8715021553717,-588.87150215537167,470,{"$f":"IF(E328>=0,SUM($E$13:E328),\"Ende\")","v":"Ende"}]
["2038-05-01",-139889.08812031767,5.09,1063.3628821103475,-593.36288211034741,470,{"$f":"IF(E329>=0,SUM($E$13:E329),\"Ende\")","v":"Ende"}]
["2038-06-01",-140952.45100242802,5.09,1067.8733130019655,-597.87331300196547,470,{"$f":"IF(E330>=0,SUM($E$13:E330),\"Ende\")","v":"Ende"}]
["2038-07-01",-142020.32431542999,5.09,1072.4028756379489,-602.4028756379488,470,{"$f":"IF(E331>=0,SUM($E$13:E331),\"Ende\")","v":"Ende"}]
["2038-08-01",-143092.72719106794,5.09,1076.9516511687798,-606.9516511687799,470,{"$f":"IF(E332>=0,SUM($E$13:E332),\"Ende\")","v":"Ende"}]
["2038-09-01",-144169.67884223672,5.09,1081.5197210891542,-611.51972108915413,470,{"$f":"IF(E333>=0,SUM($E$13:E333),\"Ende\")","v":"Ende"}]
["2038-10-01",-145251.19856332589,5.09,1086.1071672394405,-616.10716723944063,470,{"$f":"IF(E334>=0,SUM($E$13:E334),\"Ende\")","v":"Ende"}]
[{"$f":"DATE(YEAR(A334),MONTH(A334)+1,DAY(A334))","v":"2038-11-01"},{"$f":"B334-D334","v":-146337.30573056533},{"$f":"C334","v":5.09},{"$f":"F335-E335","v":1090.7140718071478},{"$f":"B335*C335/100/12","v":-620.71407180714789},{"$f":"F334","v":470},{"$f":"IF(E335>=0,SUM($E$13:E335),\"Ende\")","v":"Ende"}]
["2038-12-01",-147428.0198023725,5.09,1095.3405173283968,-625.34051732839669,470,{"$f":"IF(E336>=0,SUM($E$13:E336),\"Ende\")","v":"Ende"}]
["2039-01-01",-148523.36031970088,5.09,1099.9865866893979,-629.98658668939788,470,{"$f":"IF(E337>=0,SUM($E$13:E337),\"Ende\")","v":"Ende"}]
["2039-02-01",-149623.34690639027,5.09,1104.6523631279388,-634.65236312793866,470,{"$f":"IF(E338>=0,SUM($E$13:E338),\"Ende\")","v":"Ende"}]
["2039-03-01",-150727.99926951822,5.09,1109.3379302348731,-639.33793023487317,470,{"$f":"IF(E339>=0,SUM($E$13:E339),\"Ende\")","v":"Ende"}]
["2039-04-01",-151837.33719975309,5.09,1114.0433719556195,-644.04337195561936,470,{"$f":"IF(E340>=0,SUM($E$13:E340),\"Ende\")","v":"Ende"}]
["2039-05-01",-152951.38057170872,5.09,1118.7687725916644,-648.76877259166451,470,{"$f":"IF(E341>=0,SUM($E$13:E341),\"Ende\")","v":"Ende"}]
["2039-06-01",-154070.14934430039,5.09,1123.5142168020743,-653.5142168020742,470,{"$f":"IF(E342>=0,SUM($E$13:E342),\"Ende\")","v":"Ende"}]
["2039-07-01",-155193.66356110247,5.09,1128.2797896050097,-658.27978960500957,470,{"$f":"IF(E343>=0,SUM($E$13:E343),\"Ende\")","v":"Ende"}]
["2039-08-01",-156321.94335070747,5.09,1133.0655763792508,-663.06557637925084,470,{"$f":"IF(E344>=0,SUM($E$13:E344),\"Ende\")","v":"Ende"}]
["2039-09-01",-157455.00892708672,5.09,1137.8716628657262,-667.87166286572608,470,{"$f":"IF(E345>=0,SUM($E$13:E345),\"Ende\")","v":"Ende"}]
["2039-10-01",-158592.88058995243,5.09,1142.6981351690483,-672.69813516904821,470,{"$f":"IF(E346>=0,SUM($E$13:E346),\"Ende\")","v":"Ende"}]
["2039-11-01",-159735.57872512148,5.09,1147.545079759057,-677.54507975905688,470,{"$f":"IF(E347>=0,SUM($E$13:E347),\"Ende\")","v":"Ende"}]
["2039-12-01",-160883.12380488054,5.09,1152.4125834723682,-682.41258347236828,470,{"$f":"IF(E348>=0,SUM($E$13:E348),\"Ende\")","v":"Ende"}]
["2040-01-01",-162035.53638835292,5.09,1157.3007335139305,-687.30073351393037,470,{"$f":"IF(E349>=0,SUM($E$13:E349),\"Ende\")","v":"Ende"}]
["2040-02-01",-163192.83712186685,5.09,1162.2096174585854,-692.20961745858529,470,{"$f":"IF(E350>=0,SUM($E$13:E350),\"Ende\")","v":"Ende"}]
["2040-03-01",-164355.04673932542,5.09,1167.1393232526389,-697.13932325263875,470,{"$f":"IF(E351>=0,SUM($E$13:E351),\"Ende\")","v":"Ende"}]
["2040-04-01",-165522.18606257805,5.09,1172.0899392154352,-702.08993921543515,470,{"$f":"IF(E352>=0,SUM($E$13:E352),\"Ende\")","v":"Ende"}]
["2040-05-01",-166694.27600179348,5.09,1177.0615540409408,-707.06155404094068,470,{"$f":"IF(E353>=0,SUM($E$13:E353),\"Ende\")","v":"Ende"}]
["2040-06-01",-167871.33755583441,5.09,1182.0542567993311,-712.05425679933103,470,{"$f":"IF(E354>=0,SUM($E$13:E354),\"Ende\")","v":"Ende"}]
["2040-07-01",-169053.39181263375,5.09,1187.0681369385884,-717.06813693858828,470,{"$f":"IF(E355>=0,SUM($E$13:E355),\"Ende\")","v":"Ende"}]
["2040-08-01",-170240.45994957234,5.09,1192.1032842861027,-722.10328428610273,470,{"$f":"IF(E356>=0,SUM($E$13:E356),\"Ende\")","v":"Ende"}]
["2040-09-01",-171432.56323385844,5.09,1197.1597890502831,-727.15978905028294,470,{"$f":"IF(E357>=0,SUM($E$13:E357),\"Ende\")","v":"Ende"}]
["2040-10-01",-172629.72302290873,5.09,1202.2377418221713,-732.23774182217119,470,{"$f":"IF(E358>=0,SUM($E$13:E358),\"Ende\")","v":"Ende"}]
["2040-11-01",-173831.9607647309,5.09,1207.3372335770669,-737.33723357706685,470,{"$f":"IF(E359>=0,SUM($E$13:E359),\"Ende\")","v":"Ende"}]
["2040-12-01",-175039.29799830797,5.09,1212.4583556761563,-742.45835567615632,470,{"$f":"IF(E360>=0,SUM($E$13:E360),\"Ende\")","v":"Ende"}]
["2041-01-01",-176251.75635398412,5.09,1217.6011998681493,-747.60119986814925,470,{"$f":"IF(E361>=0,SUM($E$13:E361),\"Ende\")","v":"Ende"}]
["2041-02-01",-177469.35755385226,5.09,1222.7658582909235,-752.76585829092335,470,{"$f":"IF(E362>=0,SUM($E$13:E362),\"Ende\")","v":"Ende"}]
["2041-03-01",-178692.12341214318,5.09,1227.9524234731739,-757.95242347317401,470,{"$f":"IF(E363>=0,SUM($E$13:E363),\"Ende\")","v":"Ende"}]
["2041-04-01",-179920.07583561636,5.09,1233.1609883360725,-763.16098833607259,470,{"$f":"IF(E364>=0,SUM($E$13:E364),\"Ende\")","v":"Ende"}]
["2041-05-01",-181153.23682395244,5.09,1238.3916461949316,-768.39164619493158,470,{"$f":"IF(E365>=0,SUM($E$13:E365),\"Ende\")","v":"Ende"}]
["2041-06-01",-182391.62847014738,5.09,1243.6444907608752,-773.64449076087521,470,{"$f":"IF(E366>=0,SUM($E$13:E366),\"Ende\")","v":"Ende"}]
["2041-07-01",-183635.27296090825,5.09,1248.9196161425193,-778.9196161425192,470,{"$f":"IF(E367>=0,SUM($E$13:E367),\"Ende\")","v":"Ende"}]
["2041-08-01",-184884.19257705077,5.09,1254.2171168476571,-784.21711684765705,470,{"$f":"IF(E368>=0,SUM($E$13:E368),\"Ende\")","v":"Ende"}]
["2041-09-01",-186138.40969389843,5.09,1259.5370877849523,-789.5370877849524,470,{"$f":"IF(E369>=0,SUM($E$13:E369),\"Ende\")","v":"Ende"}]
["2041-10-01",-187397.94678168339,5.09,1264.8796242656404,-794.87962426564036,470,{"$f":"IF(E370>=0,SUM($E$13:E370),\"Ende\")","v":"Ende"}]
["2041-11-01",-188662.82640594905,5.09,1270.2448220052338,-800.2448220052338,470,{"$f":"IF(E371>=0,SUM($E$13:E371),\"Ende\")","v":"Ende"}]
["2041-12-01",-189933.07122795429,5.09,1275.6327771252395,-805.6327771252395,470,{"$f":"IF(E372>=0,SUM($E$13:E372),\"Ende\")","v":"Ende"}]
["2042-01-01",-191208.70400507952,5.09,1281.043586154879,-811.04358615487888,470,{"$f":"IF(E373>=0,SUM($E$13:E373),\"Ende\")","v":"Ende"}]
["2042-02-01",-192489.74759123439,5.09,1286.4773460328192,-816.47734603281924,470,{"$f":"IF(E374>=0,SUM($E$13:E374),\"Ende\")","v":"Ende"}]
["2042-03-01",-193776.22493726722,5.09,1291.9341541089084,-821.93415410890839,470,{"$f":"IF(E375>=0,SUM($E$13:E375),\"Ende\")","v":"Ende"}]
["2042-04-01",-195068.15909137612,5.09,1297.4141081459202,-827.4141081459203,470,{"$f":"IF(E376>=0,SUM($E$13:E376),\"Ende\")","v":"Ende"}]
["2042-05-01",-196365.57319952204,5.09,1302.9173063213061,-832.917306321306,470,{"$f":"IF(E377>=0,SUM($E$13:E377),\"Ende\")","v":"Ende"}]
["2042-06-01",-197668.49050584334,5.09,1308.4438472289521,-838.44384722895211,470,{"$f":"IF(E378>=0,SUM($E$13:E378),\"Ende\")","v":"Ende"}]
["2042-07-01",-198976.93435307228,5.09,1313.9938298809484,-843.99382988094828,470,{"$f":"IF(E379>=0,SUM($E$13:E379),\"Ende\")","v":"Ende"}]
["2042-08-01",-200290.92818295324,5.09,1319.5673537093598,-849.56735370935996,470,{"$f":"IF(E380>=0,SUM($E$13:E380),\"Ende\")","v":"Ende"}]
["2042-09-01",-201610.49553666261,5.09,1325.1645185680104,-855.16451856801052,470,{"$f":"IF(E381>=0,SUM($E$13:E381),\"Ende\")","v":"Ende"}]
["2042-10-01",-202935.66005523063,5.09,1330.7854247342698,-860.7854247342699,470,{"$f":"IF(E382>=0,SUM($E$13:E382),\"Ende\")","v":"Ende"}]
["2042-11-01",-204266.4454799649,5.09,1336.4301729108511,-866.43017291085107,470,{"$f":"IF(E383>=0,SUM($E$13:E383),\"Ende\")","v":"Ende"}]
["2042-12-01",-205602.87565287575,5.09,1342.0988642276147,-872.09886422761463,470,{"$f":"IF(E384>=0,SUM($E$13:E384),\"Ende\")","v":"Ende"}]
["2043-01-01",-206944.97451710337,5.09,1347.7916002433803,-877.79160024338023,470,{"$f":"IF(E385>=0,SUM($E$13:E385),\"Ende\")","v":"Ende"}]
["2043-02-01",-208292.76611734676,5.09,1353.508482947746,-883.50848294774585,470,{"$f":"IF(E386>=0,SUM($E$13:E386),\"Ende\")","v":"Ende"}]
["2043-03-01",-209646.27460029451,5.09,1359.2496147629158,-889.24961476291583,470,{"$f":"IF(E387>=0,SUM($E$13:E387),\"Ende\")","v":"Ende"}]
["2043-04-01",-211005.52421505743,5.09,1365.0150985455352,-895.01509854553524,470,{"$f":"IF(E388>=0,SUM($E$13:E388),\"Ende\")","v":"Ende"}]
["2043-05-01",-212370.53931360296,5.09,1370.8050375885327,-900.80503758853263,470,{"$f":"IF(E389>=0,SUM($E$13:E389),\"Ende\")","v":"Ende"}]
["2043-06-01",-213741.34435119148,5.09,1376.6195356229705,-906.61953562297049,470,{"$f":"IF(E390>=0,SUM($E$13:E390),\"Ende\")","v":"Ende"}]
["2043-07-01",-215117.96388681445,5.09,1382.4586968199046,-912.4586968199045,470,{"$f":"IF(E391>=0,SUM($E$13:E391),\"Ende\")","v":"Ende"}]
["2043-08-01",-216500.42258363435,5.09,1388.3226257922493,-918.32262579224914,470,{"$f":"IF(E392>=0,SUM($E$13:E392),\"Ende\")","v":"Ende"}]
["2043-09-01",-217888.74520942659,5.09,1394.211427596651,-924.21142759665111,470,{"$f":"IF(E393>=0,SUM($E$13:E393),\"Ende\")","v":"Ende"}]
["2043-10-01",-219282.95663702325,5.09,1400.1252077353738,-930.12520773537369,470,{"$f":"IF(E394>=0,SUM($E$13:E394),\"Ende\")","v":"Ende"}]
["2043-11-01",-220683.08184475862,5.09,1406.0640721581844,-936.06407215818456,470,{"$f":"IF(E395>=0,SUM($E$13:E395),\"Ende\")","v":"Ende"}]
["2043-12-01",-222089.14591691681,5.09,1412.0281272642555,-942.02812726425555,470,{"$f":"IF(E396>=0,SUM($E$13:E396),\"Ende\")","v":"Ende"}]
["2044-01-01",-223501.17404418107,5.09,1418.0174799040678,-948.01747990406795,470,{"$f":"IF(E397>=0,SUM($E$13:E397),\"Ende\")","v":"Ende"}]
["2044-02-01",-224919.19152408512,5.09,1424.0322373813278,-954.03223738132772,470,{"$f":"IF(E398>=0,SUM($E$13:E398),\"Ende\")","v":"Ende"}]
[{"$f":"DATE(YEAR(A398),MONTH(A398)+1,DAY(A398))","v":"2044-03-01"},{"$f":"B398-D398","v":-226343.22376146645},{"$f":"C398","v":5.09},{"$f":"F399-E399","v":1430.0725074548868},{"$f":"B399*C399/100/12","v":-960.07250745488682},{"$f":"F398","v":470},{"$f":"IF(E399>=0,SUM($E$13:E399),\"Ende\")","v":"Ende"}]
["2044-04-01",-227773.29626892135,5.09,1436.1383983406745,-966.1383983406746,470,{"$f":"IF(E400>=0,SUM($E$13:E400),\"Ende\")","v":"Ende"}]
["2044-05-01",-229209.43466726202,5.09,1442.2300187136361,-972.23001871363624,470,{"$f":"IF(E401>=0,SUM($E$13:E401),\"Ende\")","v":"Ende"}]
["2044-06-01",-230651.66468597564,5.09,1448.3474777096799,-978.34747770967988,470,{"$f":"IF(E402>=0,SUM($E$13:E402),\"Ende\")","v":"Ende"}]
["2044-07-01",-232100.01216368531,5.09,1454.4908849276321,-984.49088492763201,470,{"$f":"IF(E403>=0,SUM($E$13:E403),\"Ende\")","v":"Ende"}]
["2044-08-01",-233554.50304861294,5.09,1460.6603504311997,-990.66035043119973,470,{"$f":"IF(E404>=0,SUM($E$13:E404),\"Ende\")","v":"Ende"}]
["2044-09-01",-235015.16339904413,5.09,1466.8559847509455,-996.85598475094548,470,{"$f":"IF(E405>=0,SUM($E$13:E405),\"Ende\")","v":"Ende"}]
["2044-10-01",-236482.01938379506,5.09,1473.0778988862639,-1003.0778988862641,470,{"$f":"IF(E406>=0,SUM($E$13:E406),\"Ende\")","v":"Ende"}]
["2044-11-01",-237955.09728268132,5.09,1479.3262043073732,-1009.3262043073732,470,{"$f":"IF(E407>=0,SUM($E$13:E407),\"Ende\")","v":"Ende"}]
["2044-12-01",-239434.4234869887,5.09,1485.6010129573101,-1015.6010129573102,470,{"$f":"IF(E408>=0,SUM($E$13:E408),\"Ende\")","v":"Ende"}]
["2045-01-01",-240920.02449994601,5.09,1491.9024372539375,-1021.9024372539376,470,{"$f":"IF(E409>=0,SUM($E$13:E409),\"Ende\")","v":"Ende"}]
["2045-02-01",-242411.92693719995,5.09,1498.2305900919564,-1028.2305900919564,470,{"$f":"IF(E410>=0,SUM($E$13:E410),\"Ende\")","v":"Ende"}]
["2045-03-01",-243910.15752729191,5.09,1504.5855848449298,-1034.5855848449298,470,{"$f":"IF(E411>=0,SUM($E$13:E411),\"Ende\")","v":"Ende"}]
["2045-04-01",-245414.74311213684,5.09,1510.9675353673138,-1040.9675353673138,470,{"$f":"IF(E412>=0,SUM($E$13:E412),\"Ende\")","v":"Ende"}]
["2045-05-01",-246925.71064750417,5.09,1517.3765559964968,-1047.3765559964968,470,{"$f":"IF(E413>=0,SUM($E$13:E413),\"Ende\")","v":"Ende"}]
["2045-06-01",-248443.08720350068,5.09,1523.8127615548485,-1053.8127615548485,470,{"$f":"IF(E414>=0,SUM($E$13:E414),\"Ende\")","v":"Ende"}]
["2045-07-01",-249966.89996505552,5.09,1530.2762673517771,-1060.2762673517771,470,{"$f":"IF(E415>=0,SUM($E$13:E415),\"Ende\")","v":"Ende"}]
["2045-08-01",-251497.17623240731,5.09,1536.7671891857942,-1066.7671891857942,470,{"$f":"IF(E416>=0,SUM($E$13:E416),\"Ende\")","v":"Ende"}]
["2045-09-01",-253033.94342159311,5.09,1543.2856433465909,-1073.2856433465909,470,{"$f":"IF(E417>=0,SUM($E$13:E417),\"Ende\")","v":"Ende"}]
["2045-10-01",-254577.22906493969,5.09,1549.8317466171191,-1079.8317466171191,470,{"$f":"IF(E418>=0,SUM($E$13:E418),\"Ende\")","v":"Ende"}]
["2045-11-01",-256127.06081155682,5.09,1556.4056162756867,-1086.4056162756867,470,{"$f":"IF(E419>=0,SUM($E$13:E419),\"Ende\")","v":"Ende"}]
["2045-12-01",-257683.46642783249,5.09,1563.0073700980561,-1093.0073700980561,470,{"$f":"IF(E420>=0,SUM($E$13:E420),\"Ende\")","v":"Ende"}]
["2046-01-01",-259246.47379793055,5.09,1569.6371263595554,-1099.6371263595554,470,{"$f":"IF(E421>=0,SUM($E$13:E421),\"Ende\")","v":"Ende"}]
["2046-02-01",-260816.11092429011,5.09,1576.2950038371971,-1106.2950038371971,470,{"$f":"IF(E422>=0,SUM($E$13:E422),\"Ende\")","v":"Ende"}]
["2046-03-01",-262392.40592812729,5.09,1582.9811218118066,-1112.9811218118066,470,{"$f":"IF(E423>=0,SUM($E$13:E423),\"Ende\")","v":"Ende"}]
["2046-04-01",-263975.38704993908,5.09,1589.6956000701582,-1119.6956000701582,470,{"$f":"IF(E424>=0,SUM($E$13:E424),\"Ende\")","v":"Ende"}]
["2046-05-01",-265565.08265000925,5.09,1596.4385589071226,-1126.4385589071226,470,{"$f":"IF(E425>=0,SUM($E$13:E425),\"Ende\")","v":"Ende"}]
["2046-06-01",-267161.52120891638,5.09,1603.2101191278205,-1133.2101191278205,470,{"$f":"IF(E426>=0,SUM($E$13:E426),\"Ende\")","v":"Ende"}]
["2046-07-01",-268764.7313280442,5.09,1610.0104020497874,-1140.0104020497874,470,{"$f":"IF(E427>=0,SUM($E$13:E427),\"Ende\")","v":"Ende"}]
["2046-08-01",-270374.74173009401,5.09,1616.8395295051487,-1146.8395295051487,470,{"$f":"IF(E428>=0,SUM($E$13:E428),\"Ende\")","v":"Ende"}]
["2046-09-01",-271991.58125959919,5.09,1623.6976238427999,-1153.6976238427999,470,{"$f":"IF(E429>=0,SUM($E$13:E429),\"Ende\")","v":"Ende"}]
["2046-10-01",-273615.27888344199,5.09,1630.5848079305997,-1160.5848079305997,470,{"$f":"IF(E430>=0,SUM($E$13:E430),\"Ende\")","v":"Ende"}]
["2046-11-01",-275245.86369137256,5.09,1637.501205157572,-1167.501205157572,470,{"$f":"IF(E431>=0,SUM($E$13:E431),\"Ende\")","v":"Ende"}]
["2046-12-01",-276883.36489653011,5.09,1644.4469394361151,-1174.4469394361151,470,{"$f":"IF(E432>=0,SUM($E$13:E432),\"Ende\")","v":"Ende"}]
["2047-01-01",-278527.81183596625,5.09,1651.4221352042234,-1181.4221352042234,470,{"$f":"IF(E433>=0,SUM($E$13:E433),\"Ende\")","v":"Ende"}]
["2047-02-01",-280179.2339711705,5.09,1658.4269174277149,-1188.4269174277149,470,{"$f":"IF(E434>=0,SUM($E$13:E434),\"Ende\")","v":"Ende"}]
["2047-03-01",-281837.66088859824,5.09,1665.4614116024709,-1195.4614116024709,470,{"$f":"IF(E435>=0,SUM($E$13:E435),\"Ende\")","v":"Ende"}]
["2047-04-01",-283503.12230020069,5.09,1672.5257437566845,-1202.5257437566845,470,{"$f":"IF(E436>=0,SUM($E$13:E436),\"Ende\")","v":"Ende"}]
["2047-05-01",-285175.64804395736,5.09,1679.6200404531189,-1209.6200404531189,470,{"$f":"IF(E437>=0,SUM($E$13:E437),\"Ende\")","v":"Ende"}]
["2047-06-01",-286855.26808441046,5.09,1686.7444287913743,-1216.7444287913743,470,{"$f":"IF(E438>=0,SUM($E$13:E438),\"Ende\")","v":"Ende"}]
["2047-07-01",-288542.01251320186,5.09,1693.8990364101646,-1223.8990364101646,470,{"$f":"IF(E439>=0,SUM($E$13:E439),\"Ende\")","v":"Ende"}]
["2047-08-01",-290235.91154961201,5.09,1701.0839914896042,-1231.0839914896042,470,{"$f":"IF(E440>=0,SUM($E$13:E440),\"Ende\")","v":"Ende"}]
["2047-09-01",-291936.99554110161,5.09,1708.2994227535062,-1238.2994227535062,470,{"$f":"IF(E441>=0,SUM($E$13:E441),\"Ende\")","v":"Ende"}]
["2047-10-01",-293645.29496385512,5.09,1715.5454594716855,-1245.5454594716855,470,{"$f":"IF(E442>=0,SUM($E$13:E442),\"Ende\")","v":"Ende"}]
["2047-11-01",-295360.84042332682,5.09,1722.8222314622778,-1252.8222314622778,470,{"$f":"IF(E443>=0,SUM($E$13:E443),\"Ende\")","v":"Ende"}]
["2047-12-01",-297083.66265478911,5.09,1730.1298690940637,-1260.1298690940637,470,{"$f":"IF(E444>=0,SUM($E$13:E444),\"Ende\")","v":"Ende"}]
["2048-01-01",-298813.79252388317,5.09,1737.4685032888044,-1267.4685032888044,470,{"$f":"IF(E445>=0,SUM($E$13:E445),\"Ende\")","v":"Ende"}]
["2048-02-01",-300551.26102717198,5.09,1744.8382655235876,-1274.8382655235876,470,{"$f":"IF(E446>=0,SUM($E$13:E446),\"Ende\")","v":"Ende"}]
["2048-03-01",-302296.09929269558,5.09,1752.2392878331837,-1282.2392878331837,470,{"$f":"IF(E447>=0,SUM($E$13:E447),\"Ende\")","v":"Ende"}]
["2048-04-01",-304048.33858052874,5.09,1759.6717028124092,-1289.6717028124092,470,{"$f":"IF(E448>=0,SUM($E$13:E448),\"Ende\")","v":"Ende"}]
["2048-05-01",-305808.01028334117,5.09,1767.1356436185054,-1297.1356436185054,470,{"$f":"IF(E449>=0,SUM($E$13:E449),\"Ende\")","v":"Ende"}]
["2048-06-01",-307575.1459269597,5.09,1774.6312439735207,-1304.6312439735207,470,{"$f":"IF(E450>=0,SUM($E$13:E450),\"Ende\")","v":"Ende"}]
["2048-07-01",-309349.7771709332,5.09,1782.1586381667082,-1312.1586381667082,470,{"$f":"IF(E451>=0,SUM($E$13:E451),\"Ende\")","v":"Ende"}]
["2048-08-01",-311131.93580909993,5.09,1789.7179610569322,-1319.7179610569322,470,{"$f":"IF(E452>=0,SUM($E$13:E452),\"Ende\")","v":"Ende"}]
["2048-09-01",-312921.65377015684,5.09,1797.309348075082,-1327.309348075082,470,{"$f":"IF(E453>=0,SUM($E$13:E453),\"Ende\")","v":"Ende"}]
["2048-10-01",-314718.96311823191,5.09,1804.9329352265001,-1334.9329352265001,470,{"$f":"IF(E454>=0,SUM($E$13:E454),\"Ende\")","v":"Ende"}]
["2048-11-01",-316523.89605345839,5.09,1812.5888590934194,-1342.5888590934194,470,{"$f":"IF(E455>=0,SUM($E$13:E455),\"Ende\")","v":"Ende"}]
["2048-12-01",-318336.48491255182,5.09,1820.2772568374073,-1350.2772568374073,470,{"$f":"IF(E456>=0,SUM($E$13:E456),\"Ende\")","v":"Ende"}]
["2049-01-01",-320156.76216938923,5.09,1827.9982662018258,-1357.9982662018258,470,{"$f":"IF(E457>=0,SUM($E$13:E457),\"Ende\")","v":"Ende"}]
["2049-02-01",-321984.76043559104,5.09,1835.7520255142988,-1365.7520255142988,470,{"$f":"IF(E458>=0,SUM($E$13:E458),\"Ende\")","v":"Ende"}]
["2049-03-01",-323820.51246110536,5.09,1843.5386736891887,-1373.5386736891887,470,{"$f":"IF(E459>=0,SUM($E$13:E459),\"Ende\")","v":"Ende"}]
["2049-04-01",-325664.05113479454,5.09,1851.3583502300869,-1381.3583502300869,470,{"$f":"IF(E460>=0,SUM($E$13:E460),\"Ende\")","v":"Ende"}]
["2049-05-01",-327515.40948502463,5.09,1859.2111952323128,-1389.2111952323128,470,{"$f":"IF(E461>=0,SUM($E$13:E461),\"Ende\")","v":"Ende"}]
["2049-06-01",-329374.62068025692,5.09,1867.0973493854228,-1397.0973493854228,470,{"$f":"IF(E462>=0,SUM($E$13:E462),\"Ende\")","v":"Ende"}]
[{"$f":"DATE(YEAR(A462),MONTH(A462)+1,DAY(A462))","v":"2049-07-01"},{"$f":"B462-D462","v":-331241.71802964236},{"$f":"C462","v":5.09},{"$f":"F463-E463","v":1875.0169539757328},{"$f":"B463*C463/100/12","v":-1405.0169539757328},{"$f":"F462","v":470},{"$f":"IF(E463>=0,SUM($E$13:E463),\"Ende\")","v":"Ende"}]
["2049-08-01",-333116.73498361808,5.09,1882.9701508888465,-1412.9701508888465,470,{"$f":"IF(E464>=0,SUM($E$13:E464),\"Ende\")","v":"Ende"}]
["2049-09-01",-334999.70513450692,5.09,1890.9570826122001,-1420.9570826122001,470,{"$f":"IF(E465>=0,SUM($E$13:E465),\"Ende\")","v":"Ende"}]
["2049-10-01",-336890.66221711913,5.09,1898.9778922376136,-1428.9778922376136,470,{"$f":"IF(E466>=0,SUM($E$13:E466),\"Ende\")","v":"Ende"}]
["2049-11-01",-338789.64010935673,5.09,1907.0327234638546,-1437.0327234638546,470,{"$f":"IF(E467>=0,SUM($E$13:E467),\"Ende\")","v":"Ende"}]
["2049-12-01",-340696.67283282056,5.09,1915.1217205992141,-1445.1217205992141,470,{"$f":"IF(E468>=0,SUM($E$13:E468),\"Ende\")","v":"Ende"}]
["2050-01-01",-342611.79455341975,5.09,1923.2450285640887,-1453.2450285640887,470,{"$f":"IF(E469>=0,SUM($E$13:E469),\"Ende\")","v":"Ende"}]
["2050-02-01",-344535.03958198382,5.09,1931.4027928935814,-1461.4027928935814,470,{"$f":"IF(E470>=0,SUM($E$13:E470),\"Ende\")","v":"Ende"}]
["2050-03-01",-346466.4423748774,5.09,1939.5951597401051,-1469.5951597401051,470,{"$f":"IF(E471>=0,SUM($E$13:E471),\"Ende\")","v":"Ende"}]
["2050-04-01",-348406.03753461753,5.09,1947.8222758760028,-1477.8222758760028,470,{"$f":"IF(E472>=0,SUM($E$13:E472),\"Ende\")","v":"Ende"}]
["2050-05-01",-350353.85981049354,5.09,1956.0842886961766,-1486.0842886961766,470,{"$f":"IF(E473>=0,SUM($E$13:E473),\"Ende\")","v":"Ende"}]
["2050-06-01",-352309.94409918971,5.09,1964.3813462207297,-1494.3813462207297,470,{"$f":"IF(E474>=0,SUM($E$13:E474),\"Ende\")","v":"Ende"}]
["2050-07-01",-354274.32544541045,5.09,1972.713597097616,-1502.713597097616,470,{"$f":"IF(E475>=0,SUM($E$13:E475),\"Ende\")","v":"Ende"}]
["2050-08-01",-356247.03904250805,5.09,1981.081190605305,-1511.081190605305,470,{"$f":"IF(E476>=0,SUM($E$13:E476),\"Ende\")","v":"Ende"}]
["2050-09-01",-358228.12023311335,5.09,1989.4842766554559,-1519.4842766554559,470,{"$f":"IF(E477>=0,SUM($E$13:E477),\"Ende\")","v":"Ende"}]
["2050-10-01",-360217.60450976883,5.09,1997.9230057956029,-1527.9230057956029,470,{"$f":"IF(E478>=0,SUM($E$13:E478),\"Ende\")","v":"Ende"}]
["2050-11-01",-362215.52751556446,5.09,2006.3975292118528,-1536.3975292118528,470,{"$f":"IF(E479>=0,SUM($E$13:E479),\"Ende\")","v":"Ende"}]
["2050-12-01",-364221.92504477629,5.09,2014.9079987315927,-1544.9079987315927,470,{"$f":"IF(E480>=0,SUM($E$13:E480),\"Ende\")","v":"Ende"}]
["2051-01-01",-366236.83304350788,5.09,2023.4545668262126,-1553.4545668262126,470,{"$f":"IF(E481>=0,SUM($E$13:E481),\"Ende\")","v":"Ende"}]
["2051-02-01",-368260.28761033411,5.09,2032.0373866138336,-1562.0373866138336,470,{"$f":"IF(E482>=0,SUM($E$13:E482),\"Ende\")","v":"Ende"}]
["2051-03-01",-370292.32499694795,5.09,2040.6566118620542,-1570.6566118620542,470,{"$f":"IF(E483>=0,SUM($E$13:E483),\"Ende\")","v":"Ende"}]
["2051-04-01",-372332.98160881002,5.09,2049.3123969907028,-1579.3123969907026,470,{"$f":"IF(E484>=0,SUM($E$13:E484),\"Ende\")","v":"Ende"}]
["2051-05-01",-374382.29400580074,5.09,2058.0048970746047,-1588.0048970746047,470,{"$f":"IF(E485>=0,SUM($E$13:E485),\"Ende\")","v":"Ende"}]
["2051-06-01",-376440.29890287534,5.09,2066.7342678463629,-1596.7342678463629,470,{"$f":"IF(E486>=0,SUM($E$13:E486),\"Ende\")","v":"Ende"}]
["2051-07-01",-378507.03317072173,5.09,2075.5006656991445,-1605.5006656991445,470,{"$f":"IF(E487>=0,SUM($E$13:E487),\"Ende\")","v":"Ende"}]
["2051-08-01",-380582.53383642086,5.09,2084.3042476894852,-1614.304247689485,470,{"$f":"IF(E488>=0,SUM($E$13:E488),\"Ende\")","v":"Ende"}]
["2051-09-01",-382666.83808411035,5.09,2093.1451715401017,-1623.1451715401015,470,{"$f":"IF(E489>=0,SUM($E$13:E489),\"Ende\")","v":"Ende"}]
["2051-10-01",-384759.98325565044,5.09,2102.0235956427168,-1632.0235956427171,470,{"$f":"IF(E490>=0,SUM($E$13:E490),\"Ende\")","v":"Ende"}]
["2051-11-01",-386862.00685129315,5.09,2110.9396790609017,-1640.9396790609017,470,{"$f":"IF(E491>=0,SUM($E$13:E491),\"Ende\")","v":"Ende"}]
["2051-12-01",-388972.94653035403,5.09,2119.8935815329178,-1649.893581532918,470,{"$f":"IF(E492>=0,SUM($E$13:E492),\"Ende\")","v":"Ende"}]
["2052-01-01",-391092.84011188697,5.09,2128.8854634745867,-1658.8854634745869,470,{"$f":"IF(E493>=0,SUM($E$13:E493),\"Ende\")","v":"Ende"}]
["2052-02-01",-393221.72557536158,5.09,2137.9154859821583,-1667.9154859821585,470,{"$f":"IF(E494>=0,SUM($E$13:E494),\"Ende\")","v":"Ende"}]
["2052-03-01",-395359.64106134372,5.09,2146.9838108351996,-1676.9838108351996,470,{"$f":"IF(E495>=0,SUM($E$13:E495),\"Ende\")","v":"Ende"}]
["2052-04-01",-397506.62487217895,5.09,2156.0906004994922,-1686.0906004994922,470,{"$f":"IF(E496>=0,SUM($E$13:E496),\"Ende\")","v":"Ende"}]
["2052-05-01",-399662.71547267842,5.09,2165.2360181299446,-1695.2360181299443,470,{"$f":"IF(E497>=0,SUM($E$13:E497),\"Ende\")","v":"Ende"}]
["2052-06-01",-401827.95149080839,5.09,2174.4202275735124,-1704.4202275735122,470,{"$f":"IF(E498>=0,SUM($E$13:E498),\"Ende\")","v":"Ende"}]
["2052-07-01",-404002.37171838188,5.09,2183.6433933721364,-1713.6433933721364,470,{"$f":"IF(E499>=0,SUM($E$13:E499),\"Ende\")","v":"Ende"}]
["2052-08-01",-406186.01511175401,5.09,2192.9056807656898,-1722.9056807656898,470,{"$f":"IF(E500>=0,SUM($E$13:E500),\"Ende\")","v":"Ende"}]
["2052-09-01",-408378.9207925197,5.09,2202.2072556949379,-1732.2072556949377,470,{"$f":"IF(E501>=0,SUM($E$13:E501),\"Ende\")","v":"Ende"}]
["2052-10-01",-410581.12804821465,5.09,2211.5482848045103,-1741.5482848045103,470,{"$f":"IF(E502>=0,SUM($E$13:E502),\"Ende\")","v":"Ende"}]
["2052-11-01",-412792.67633301916,5.09,2220.9289354458897,-1750.9289354458895,470,{"$f":"IF(E503>=0,SUM($E$13:E503),\"Ende\")","v":"Ende"}]
["2052-12-01",-415013.60526846506,5.09,2230.3493756804064,-1760.3493756804062,470,{"$f":"IF(E504>=0,SUM($E$13:E504),\"Ende\")","v":"Ende"}]
["2053-01-01",-417243.95464414544,5.09,2239.8097742822501,-1769.8097742822501,470,{"$f":"IF(E505>=0,SUM($E$13:E505),\"Ende\")","v":"Ende"}]
["2053-02-01",-419483.76441842772,5.09,2249.3103007414975,-1779.3103007414975,470,{"$f":"IF(E506>=0,SUM($E$13:E506),\"Ende\")","v":"Ende"}]
["2053-03-01",-421733.07471916924,5.09,2258.8511252671433,-1788.8511252671431,470,{"$f":"IF(E507>=0,SUM($E$13:E507),\"Ende\")","v":"Ende"}]
["2053-04-01",-423991.92584443639,5.09,2268.4324187901511,-1798.4324187901511,470,{"$f":"IF(E508>=0,SUM($E$13:E508),\"Ende\")","v":"Ende"}]
["2053-05-01",-426260.35826322658,5.09,2278.0543529665192,-1808.0543529665194,470,{"$f":"IF(E509>=0,SUM($E$13:E509),\"Ende\")","v":"Ende"}]
["2053-06-01",-428538.41261619312,5.09,2287.7171001803526,-1817.7171001803526,470,{"$f":"IF(E510>=0,SUM($E$13:E510),\"Ende\")","v":"Ende"}]
["2053-07-01",-430826.12971637346,5.09,2297.4208335469511,-1827.4208335469509,470,{"$f":"IF(E511>=0,SUM($E$13:E511),\"Ende\")","v":"Ende"}]
["2053-08-01",-433123.55054992042,5.09,2307.1657269159123,-1837.1657269159123,470,{"$f":"IF(E512>=0,SUM($E$13:E512),\"Ende\")","v":"Ende"}]
["2053-09-01",-435430.71627683635,5.09,2316.9519548742473,-1846.9519548742473,470,{"$f":"IF(E513>=0,SUM($E$13:E513),\"Ende\")","v":"Ende"}]
["2053-10-01",-437747.66823171062,5.09,2326.7796927495056,-1856.7796927495056,470,{"$f":"IF(E514>=0,SUM($E$13:E514),\"Ende\")","v":"Ende"}]
["2053-11-01",-440074.44792446011,5.09,2336.6491166129181,-1866.6491166129181,470,{"$f":"IF(E515>=0,SUM($E$13:E515),\"Ende\")","v":"Ende"}]
["2053-12-01",-442411.09704107302,5.09,2346.5604032825513,-1876.5604032825513,470,{"$f":"IF(E516>=0,SUM($E$13:E516),\"Ende\")","v":"Ende"}]
["2054-01-01",-444757.6574443556,5.09,2356.5137303264746,-1886.5137303264748,470,{"$f":"IF(E517>=0,SUM($E$13:E517),\"Ende\")","v":"Ende"}]
["2054-02-01",-447114.17117468209,5.09,2366.5092760659436,-1896.5092760659434,470,{"$f":"IF(E518>=0,SUM($E$13:E518),\"Ende\")","v":"Ende"}]
["2054-03-01",-449480.68045074801,5.09,2376.5472195785896,-1906.5472195785896,470,{"$f":"IF(E519>=0,SUM($E$13:E519),\"Ende\")","v":"Ende"}]
["2054-04-01",-451857.2276703266,5.09,2386.627740701635,-1916.6277407016353,470,{"$f":"IF(E520>=0,SUM($E$13:E520),\"Ende\")","v":"Ende"}]
["2054-05-01",-454243.85541102826,5.09,2396.7510200351117,-1926.7510200351117,470,{"$f":"IF(E521>=0,SUM($E$13:E521),\"Ende\")","v":"Ende"}]
["2054-06-01",-456640.60643106338,5.09,2406.9172389450941,-1936.9172389450939,470,{"$f":"IF(E522>=0,SUM($E$13:E522),\"Ende\")","v":"Ende"}]
["2054-07-01",-459047.52367000846,5.09,2417.1265795669524,-1947.1265795669526,470,{"$f":"IF(E523>=0,SUM($E$13:E523),\"Ende\")","v":"Ende"}]
["2054-08-01",-461464.65024957544,5.09,2427.3792248086156,-1957.3792248086158,470,{"$f":"IF(E524>=0,SUM($E$13:E524),\"Ende\")","v":"Ende"}]
["2054-09-01",-463892.02947438403,5.09,2437.6753583538457,-1967.6753583538455,470,{"$f":"IF(E525>=0,SUM($E$13:E525),\"Ende\")","v":"Ende"}]
["2054-10-01",-466329.70483273786,5.09,2448.0151646655295,-1978.0151646655297,470,{"$f":"IF(E526>=0,SUM($E$13:E526),\"Ende\")","v":"Ende"}]
[{"$f":"DATE(YEAR(A526),MONTH(A526)+1,DAY(A526))","v":"2054-11-01"},{"$f":"B526-D526","v":-468777.71999740339},{"$f":"C526","v":5.09},{"$f":"F527-E527","v":2458.3988289889858},{"$f":"B527*C527/100/12","v":-1988.398828988986},{"$f":"F526","v":470},{"$f":"IF(E527>=0,SUM($E$13:E527),\"Ende\")","v":"Ende"}]
["2054-12-01",-471236.1188263924,5.09,2468.8265373552813,-1998.8265373552813,470,{"$f":"IF(E528>=0,SUM($E$13:E528),\"Ende\")","v":"Ende"}]
["2055-01-01",-473704.94536374765,5.09,2479.2984765845631,-2009.2984765845631,470,{"$f":"IF(E529>=0,SUM($E$13:E529),\"Ende\")","v":"Ende"}]
["2055-02-01",-476184.2438403322,5.09,2489.8148342894092,-2019.8148342894092,470,{"$f":"IF(E530>=0,SUM($E$13:E530),\"Ende\")","v":"Ende"}]
["2055-03-01",-478674.05867462163,5.09,2500.3757988781863,-2030.3757988781865,470,{"$f":"IF(E531>=0,SUM($E$13:E531),\"Ende\")","v":"Ende"}]
["2055-04-01",-481174.43447349983,5.09,2510.9815595584287,-2040.9815595584284,470,{"$f":"IF(E532>=0,SUM($E$13:E532),\"Ende\")","v":"Ende"}]
["2055-05-01",-483685.41603305825,5.09,2521.6323063402219,-2051.6323063402219,470,{"$f":"IF(E533>=0,SUM($E$13:E533),\"Ende\")","v":"Ende"}]
["2055-06-01",-486207.04833939846,5.09,2532.3282300396154,-2062.3282300396154,470,{"$f":"IF(E534>=0,SUM($E$13:E534),\"Ende\")","v":"Ende"}]
["2055-07-01",-488739.37656943809,5.09,2543.0695222820327,-2073.0695222820327,470,{"$f":"IF(E535>=0,SUM($E$13:E535),\"Ende\")","v":"Ende"}]
["2055-08-01",-491282.44609172014,5.09,2553.8563755057125,-2083.8563755057125,470,{"$f":"IF(E536>=0,SUM($E$13:E536),\"Ende\")","v":"Ende"}]
["2055-09-01",-493836.30246722588,5.09,2564.6889829651495,-2094.6889829651495,470,{"$f":"IF(E537>=0,SUM($E$13:E537),\"Ende\")","v":"Ende"}]
["2055-10-01",-496400.99145019101,5.09,2575.56753873456,-2105.56753873456,470,{"$f":"IF(E538>=0,SUM($E$13:E538),\"Ende\")","v":"Ende"}]
["2055-11-01",-498976.55898892559,5.09,2586.4922377113594,-2116.4922377113594,470,{"$f":"IF(E539>=0,SUM($E$13:E539),\"Ende\")","v":"Ende"}]
["2055-12-01",-501563.05122663698,5.09,2597.463275619652,-2127.463275619652,470,{"$f":"IF(E540>=0,SUM($E$13:E540),\"Ende\")","v":"Ende"}]
["2056-01-01",-504160.51450225664,5.09,2608.4808490137389,-2138.4808490137389,470,{"$f":"IF(E541>=0,SUM($E$13:E541),\"Ende\")","v":"Ende"}]
["2056-02-01",-506768.99535127037,5.09,2619.5451552816385,-2149.5451552816385,470,{"$f":"IF(E542>=0,SUM($E$13:E542),\"Ende\")","v":"Ende"}]
["2056-03-01",-509388.54050655203,5.09,2630.6563926486247,-2160.6563926486247,470,{"$f":"IF(E543>=0,SUM($E$13:E543),\"Ende\")","v":"Ende"}]
["2056-04-01",-512019.19689920067,5.09,2641.8147601807764,-2171.8147601807764,470,{"$f":"IF(E544>=0,SUM($E$13:E544),\"Ende\")","v":"Ende"}]
["2056-05-01",-514661.01165938145,5.09,2653.0204577885429,-2183.0204577885429,470,{"$f":"IF(E545>=0,SUM($E$13:E545),\"Ende\")","v":"Ende"}]
["2056-06-01",-517314.03211716999,5.09,2664.2736862303295,-2194.2736862303295,470,{"$f":"IF(E546>=0,SUM($E$13:E546),\"Ende\")","v":"Ende"}]
["2056-07-01",-519978.30580340035,5.09,2675.5746471160896,-2205.5746471160896,470,{"$f":"IF(E547>=0,SUM($E$13:E547),\"Ende\")","v":"Ende"}]
["2056-08-01",-522653.88045051642,5.09,2686.9235429109403,-2216.9235429109403,470,{"$f":"IF(E548>=0,SUM($E$13:E548),\"Ende\")","v":"Ende"}]
["2056-09-01",-525340.80399342731,5.09,2698.3205769387873,-2228.3205769387873,470,{"$f":"IF(E549>=0,SUM($E$13:E549),\"Ende\")","v":"Ende"}]
["2056-10-01",-528039.12457036611,5.09,2709.7659533859696,-2239.7659533859696,470,{"$f":"IF(E550>=0,SUM($E$13:E550),\"Ende\")","v":"Ende"}]
["2056-11-01",-530748.89052375208,5.09,2721.2598773049153,-2251.2598773049153,470,{"$f":"IF(E551>=0,SUM($E$13:E551),\"Ende\")","v":"Ende"}]
["2056-12-01",-533470.15040105698,5.09,2732.8025546178164,-2262.8025546178164,470,{"$f":"IF(E552>=0,SUM($E$13:E552),\"Ende\")","v":"Ende"}]
["2057-01-01",-536202.95295567485,5.09,2744.3941921203209,-2274.3941921203209,470,{"$f":"IF(E553>=0,SUM($E$13:E553),\"Ende\")","v":"Ende"}]
["2057-02-01",-538947.34714779514,5.09,2756.0349974852311,-2286.0349974852311,470,{"$f":"IF(E554>=0,SUM($E$13:E554),\"Ende\")","v":"Ende"}]
["2057-03-01",-541703.38214528037,5.09,2767.7251792662305,-2297.7251792662305,470,{"$f":"IF(E555>=0,SUM($E$13:E555),\"Ende\")","v":"Ende"}]
["2057-04-01",-544471.10732454655,5.09,2779.4649469016181,-2309.4649469016181,470,{"$f":"IF(E556>=0,SUM($E$13:E556),\"Ende\")","v":"Ende"}]
["2057-05-01",-547250.57227144821,5.09,2791.2545107180595,-2321.2545107180595,470,{"$f":"IF(E557>=0,SUM($E$13:E557),\"Ende\")","v":"Ende"}]
["2057-06-01",-550041.82678216626,5.09,2803.0940819343555,-2333.0940819343555,470,{"$f":"IF(E558>=0,SUM($E$13:E558),\"Ende\")","v":"Ende"}]
["2057-07-01",-552844.92086410057,5.09,2814.9838726652265,-2344.9838726652265,470,{"$f":"IF(E559>=0,SUM($E$13:E559),\"Ende\")","v":"Ende"}]
["2057-08-01",-555659.90473676578,5.09,2826.9240959251147,-2356.9240959251147,470,{"$f":"IF(E560>=0,SUM($E$13:E560),\"Ende\")","v":"Ende"}]
["2057-09-01",-558486.82883269084,5.09,2838.9149656319969,-2368.9149656319969,470,{"$f":"IF(E561>=0,SUM($E$13:E561),\"Ende\")","v":"Ende"}]
["2057-10-01",-561325.74379832286,5.09,2850.9566966112193,-2380.9566966112193,470,{"$f":"IF(E562>=0,SUM($E$13:E562),\"Ende\")","v":"Ende"}]
["2057-11-01",-564176.70049493411,5.09,2863.0495045993453,-2393.0495045993453,470,{"$f":"IF(E563>=0,SUM($E$13:E563),\"Ende\")","v":"Ende"}]
["2057-12-01",-567039.74999953341,5.09,2875.1936062480204,-2405.1936062480204,470,{"$f":"IF(E564>=0,SUM($E$13:E564),\"Ende\")","v":"Ende"}]
["2058-01-01",-569914.94360578142,5.09,2887.389219127856,-2417.389219127856,470,{"$f":"IF(E565>=0,SUM($E$13:E565),\"Ende\")","v":"Ende"}]
["2058-02-01",-572802.33282490924,5.09,2899.6365617323231,-2429.6365617323231,470,{"$f":"IF(E566>=0,SUM($E$13:E566),\"Ende\")","v":"Ende"}]
["2058-03-01",-575701.96938664152,5.09,2911.9358534816711,-2441.9358534816711,470,{"$f":"IF(E567>=0,SUM($E$13:E567),\"Ende\")","v":"Ende"}]
["2058-04-01",-578613.90524012316,5.09,2924.287314726856,-2454.287314726856,470,{"$f":"IF(E568>=0,SUM($E$13:E568),\"Ende\")","v":"Ende"}]
["2058-05-01",-581538.19255485001,5.09,2936.6911667534887,-2466.6911667534887,470,{"$f":"IF(E569>=0,SUM($E$13:E569),\"Ende\")","v":"Ende"}]
["2058-06-01",-584474.88372160355,5.09,2949.1476317858019,-2479.1476317858019,470,{"$f":"IF(E570>=0,SUM($E$13:E570),\"Ende\")","v":"Ende"}]
["2058-07-01",-587424.03135338938,5.09,2961.6569329906265,-2491.6569329906265,470,{"$f":"IF(E571>=0,SUM($E$13:E571),\"Ende\")","v":"Ende"}]
["2058-08-01",-590385.68828638003,5.09,2974.2192944813951,-2504.2192944813951,470,{"$f":"IF(E572>=0,SUM($E$13:E572),\"Ende\")","v":"Ende"}]
["2058-09-01",-593359.90758086147,5.09,2986.834941322154,-2516.834941322154,470,{"$f":"IF(E573>=0,SUM($E$13:E573),\"Ende\")","v":"Ende"}]
["2058-10-01",-596346.74252218357,5.09,2999.5040995315953,-2529.5040995315953,470,{"$f":"IF(E574>=0,SUM($E$13:E574),\"Ende\")","v":"Ende"}]
["2058-11-01",-599346.24662171514,5.09,3012.2269960871085,-2542.2269960871085,470,{"$f":"IF(E575>=0,SUM($E$13:E575),\"Ende\")","v":"Ende"}]
["2058-12-01",-602358.47361780226,5.09,3025.0038589288447,-2555.0038589288447,470,{"$f":"IF(E576>=0,SUM($E$13:E576),\"Ende\")","v":"Ende"}]
["2059-01-01",-605383.47747673106,5.09,3037.8349169638009,-2567.8349169638009,470,{"$f":"IF(E577>=0,SUM($E$13:E577),\"Ende\")","v":"Ende"}]
["2059-02-01",-608421.31239369488,5.09,3050.7204000699226,-2580.7204000699226,470,{"$f":"IF(E578>=0,SUM($E$13:E578),\"Ende\")","v":"Ende"}]
["2059-03-01",-611472.03279376484,5.09,3063.660539100219,-2593.660539100219,470,{"$f":"IF(E579>=0,SUM($E$13:E579),\"Ende\")","v":"Ende"}]
["2059-04-01",-614535.69333286502,5.09,3076.6555658869024,-2606.6555658869024,470,{"$f":"IF(E580>=0,SUM($E$13:E580),\"Ende\")","v":"Ende"}]
["2059-05-01",-617612.34889875189,5.09,3089.7057132455393,-2619.7057132455393,470,{"$f":"IF(E581>=0,SUM($E$13:E581),\"Ende\")","v":"Ende"}]
["2059-06-01",-620702.05461199745,5.09,3102.8112149792223,-2632.8112149792223,470,{"$f":"IF(E582>=0,SUM($E$13:E582),\"Ende\")","v":"Ende"}]
["2059-07-01",-623804.86582697672,5.09,3115.9723058827594,-2645.9723058827594,470,{"$f":"IF(E583>=0,SUM($E$13:E583),\"Ende\")","v":"Ende"}]
["2059-08-01",-626920.83813285944,5.09,3129.189221746879,-2659.189221746879,470,{"$f":"IF(E584>=0,SUM($E$13:E584),\"Ende\")","v":"Ende"}]
["2059-09-01",-630050.02735460631,5.09,3142.4621993624551,-2672.4621993624551,470,{"$f":"IF(E585>=0,SUM($E$13:E585),\"Ende\")","v":"Ende"}]
["2059-10-01",-633192.48955396877,5.09,3155.791476524751,-2685.791476524751,470,{"$f":"IF(E586>=0,SUM($E$13:E586),\"Ende\")","v":"Ende"}]
["2059-11-01",-636348.28103049356,5.09,3169.1772920376766,-2699.1772920376766,470,{"$f":"IF(E587>=0,SUM($E$13:E587),\"Ende\")","v":"Ende"}]
["2059-12-01",-639517.45832253119,5.09,3182.6198857180698,-2712.6198857180698,470,{"$f":"IF(E588>=0,SUM($E$13:E588),\"Ende\")","v":"Ende"}]
["2060-01-01",-642700.0782082493,5.09,3196.1194983999908,-2726.1194983999908,470,{"$f":"IF(E589>=0,SUM($E$13:E589),\"Ende\")","v":"Ende"}]
["2060-02-01",-645896.19770664931,5.09,3209.6763719390378,-2739.6763719390378,470,{"$f":"IF(E590>=0,SUM($E$13:E590),\"Ende\")","v":"Ende"}]
[{"$f":"DATE(YEAR(A590),MONTH(A590)+1,DAY(A590))","v":"2060-03-01"},{"$f":"B590-D590","v":-649105.87407858833},{"$f":"C590","v":5.09},{"$f":"F591-E591","v":3223.2907492166792},{"$f":"B591*C591/100/12","v":-2753.2907492166792},{"$f":"F590","v":470},{"$f":"IF(E591>=0,SUM($E$13:E591),\"Ende\")","v":"Ende"}]
["2060-04-01",-652329.16482780501,5.09,3236.9628741446063,-2766.9628741446063,470,{"$f":"IF(E592>=0,SUM($E$13:E592),\"Ende\")","v":"Ende"}]
["2060-05-01",-655566.12770194956,5.09,3250.6929916691029,-2780.6929916691029,470,{"$f":"IF(E593>=0,SUM($E$13:E593),\"Ende\")","v":"Ende"}]
["2060-06-01",-658816.82069361862,5.09,3264.4813477754324,-2794.4813477754324,470,{"$f":"IF(E594>=0,SUM($E$13:E594),\"Ende\")","v":"Ende"}]
["2060-07-01",-662081.30204139405,5.09,3278.3281894922461,-2808.3281894922461,470,{"$f":"IF(E595>=0,SUM($E$13:E595),\"Ende\")","v":"Ende"}]
["2060-08-01",-665359.63023088628,5.09,3292.2337648960092,-2822.2337648960092,470,{"$f":"IF(E596>=0,SUM($E$13:E596),\"Ende\")","v":"Ende"}]
["2060-09-01",-668651.86399578233,5.09,3306.1983231154431,-2836.1983231154431,470,{"$f":"IF(E597>=0,SUM($E$13:E597),\"Ende\")","v":"Ende"}]
["2060-10-01",-671958.06231889781,5.09,3320.2221143359916,-2850.2221143359916,470,{"$f":"IF(E598>=0,SUM($E$13:E598),\"Ende\")","v":"Ende"}]
["2060-11-01",-675278.28443323378,5.09,3334.3053898042999,-2864.3053898042999,470,{"$f":"IF(E599>=0,SUM($E$13:E599),\"Ende\")","v":"Ende"}]
["2060-12-01",-678612.58982303808,5.09,3348.4484018327198,-2878.4484018327198,470,{"$f":"IF(E600>=0,SUM($E$13:E600),\"Ende\")","v":"Ende"}]
["2061-01-01",-681961.0382248708,5.09,3362.6514038038272,-2892.6514038038272,470,{"$f":"IF(E601>=0,SUM($E$13:E601),\"Ende\")","v":"Ende"}]
["2061-02-01",-685323.68962867465,5.09,3376.9146501749615,-2906.9146501749615,470,{"$f":"IF(E602>=0,SUM($E$13:E602),\"Ende\")","v":"Ende"}]
["2061-03-01",-688700.60427884955,5.09,3391.2383964827864,-2921.2383964827864,470,{"$f":"IF(E603>=0,SUM($E$13:E603),\"Ende\")","v":"Ende"}]
["2061-04-01",-692091.84267533233,5.09,3405.6228993478676,-2935.6228993478676,470,{"$f":"IF(E604>=0,SUM($E$13:E604),\"Ende\")","v":"Ende"}]
["2061-05-01",-695497.46557468025,5.09,3420.0684164792688,-2950.0684164792688,470,{"$f":"IF(E605>=0,SUM($E$13:E605),\"Ende\")","v":"Ende"}]
["2061-06-01",-698917.53399115952,5.09,3434.5752066791683,-2964.5752066791683,470,{"$f":"IF(E606>=0,SUM($E$13:E606),\"Ende\")","v":"Ende"}]
["2061-07-01",-702352.1091978387,5.09,3449.1435298474989,-2979.1435298474989,470,{"$f":"IF(E607>=0,SUM($E$13:E607),\"Ende\")","v":"Ende"}]
["2061-08-01",-705801.25272768619,5.09,3463.7736469866018,-2993.7736469866018,470,{"$f":"IF(E608>=0,SUM($E$13:E608),\"Ende\")","v":"Ende"}]
["2061-09-01",-709265.02637467277,5.09,3478.4658202059036,-3008.4658202059036,470,{"$f":"IF(E609>=0,SUM($E$13:E609),\"Ende\")","v":"Ende"}]
["2061-10-01",-712743.49219487864,5.09,3493.2203127266098,-3023.2203127266098,470,{"$f":"IF(E610>=0,SUM($E$13:E610),\"Ende\")","v":"Ende"}]
["2061-11-01",-716236.7125076052,5.09,3508.0373888864251,-3038.0373888864251,470,{"$f":"IF(E611>=0,SUM($E$13:E611),\"Ende\")","v":"Ende"}]
["2061-12-01",-719744.74989649164,5.09,3522.9173141442857,-3052.9173141442857,470,{"$f":"IF(E612>=0,SUM($E$13:E612),\"Ende\")","v":"Ende"}]
["2062-01-01",-723267.66721063596,5.09,3537.8603550851135,-3067.8603550851135,470,{"$f":"IF(E613>=0,SUM($E$13:E613),\"Ende\")","v":"Ende"}]