{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Darlehen Übersicht","Formular","DQ","Auswertung"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":71,"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":"Darlehen Übersicht","index":0,"n_rows":99,"n_cols":44,"rows_kept":99,"cut":false,"hidden":false,"merged":[[0,3,1,10]]}
["Festwerte","Gebühren",{"$f":"DQ!I5","v":5},"(Achtung, Änderungen wirken sich auch Rückwirkend aus. Daher abklären, falls sich Gebühr oder Prozentsatz ändert)"]
[null,"Zinsen",{"$f":"DQ!I6","v":8.5000000000000006E-2}]
[]
["Darlehensnr.",1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,1027,1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043]
["Nachname","Müller","Müller"]
["Vorname",{"$f":"IF(B5=\"\",\"\",VLOOKUP(B5,DQ!$B$2:$C$100,2,FALSE))","v":"Eva"},{"$f":"IF(C5=\"\",\"\",VLOOKUP(C5,DQ!$B$2:$C$100,2,FALSE))","v":"Eva"},{"$f":"IF(D5=\"\",\"\",VLOOKUP(D5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(E5=\"\",\"\",VLOOKUP(E5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(F5=\"\",\"\",VLOOKUP(F5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(G5=\"\",\"\",VLOOKUP(G5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(H5=\"\",\"\",VLOOKUP(H5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(I5=\"\",\"\",VLOOKUP(I5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(J5=\"\",\"\",VLOOKUP(J5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(K5=\"\",\"\",VLOOKUP(K5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(L5=\"\",\"\",VLOOKUP(L5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(M5=\"\",\"\",VLOOKUP(M5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(N5=\"\",\"\",VLOOKUP(N5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(O5=\"\",\"\",VLOOKUP(O5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(P5=\"\",\"\",VLOOKUP(P5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(Q5=\"\",\"\",VLOOKUP(Q5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(R5=\"\",\"\",VLOOKUP(R5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(S5=\"\",\"\",VLOOKUP(S5,DQ!$B$2:$C$100,2,FALSE))","v":""},{"$f":"IF(T5=\"\",\"\",VLOOKUP(T5,DQ!$B$2:$C$100,2,FALSE))","v":""}]
["Personalnr.",{"$f":"IF(B5=\"\",\"\",_xlfn.XLOOKUP(B5,DQ!$B$1:$B$199,DQ!$A$1:$A$199,\"\"))","v":10114},{"$f":"IF(C5=\"\",\"\",_xlfn.XLOOKUP(C5,DQ!$B$1:$B$199,DQ!$A$1:$A$199,\"\"))","v":10114}]
["Datum","2025-01-01","2026-06-01"]
["Darlehensbetrag",5000,2000]
["Raten",1000,500]
["Anzahl Raten",{"$f":"IF(B10=\"\",0,ROUNDUP((B9-B26)/B10,0))","v":0},{"$f":"IF(C10=\"\",0,ROUNDUP((C9-C26)/C10,0))","v":4},0,0,0,{"$f":"IF(G10=\"\",0,ROUNDUP((G9-G26)/G10,0))","v":0},{"$f":"IF(H10=\"\",0,ROUNDUP((H9-H26)/H10,0))","v":0},{"$f":"IF(I10=\"\",0,ROUNDUP((I9-I26)/I10,0))","v":0},0,{"$f":"IF(K10=\"\",0,ROUNDUP((K9-K26)/K10,0))","v":0},{"$f":"IF(L10=\"\",0,ROUNDUP((L9-L26)/L10,0))","v":0},{"$f":"IF(M10=\"\",0,ROUNDUP((M9-M26)/M10,0))","v":0},0,{"$f":"IF(O10=\"\",0,ROUNDUP((O9-O26)/O10,0))","v":0},{"$f":"IF(P10=\"\",0,ROUNDUP((P9-P26)/P10,0))","v":0},{"$f":"IF(Q10=\"\",0,ROUNDUP((Q9-Q26)/Q10,0))","v":0},0,{"$f":"IF(S10=\"\",0,ROUNDUP((S9-S26)/S10,0))","v":0},{"$f":"IF(T10=\"\",0,ROUNDUP((T9-T26)/T10,0))","v":0},{"$f":"IF(U10=\"\",0,ROUNDUP((U9-U26)/U10,0))","v":0},0,{"$f":"IF(W10=\"\",0,ROUNDUP((W9-W26)/W10,0))","v":0},{"$f":"IF(X10=\"\",0,ROUNDUP((X9-X26)/X10,0))","v":0},{"$f":"IF(Y10=\"\",0,ROUNDUP((Y9-Y26)/Y10,0))","v":0},0,{"$f":"IF(AA10=\"\",0,ROUNDUP((AA9-AA26)/AA10,0))","v":0},{"$f":"IF(AB10=\"\",0,ROUNDUP((AB9-AB26)/AB10,0))","v":0},{"$f":"IF(AC10=\"\",0,ROUNDUP((AC9-AC26)/AC10,0))","v":0},{"$f":"IF(AD10=\"\",0,ROUNDUP((AD9-AD26)/AD10,0))","v":0},{"$f":"IF(AE10=\"\",0,ROUNDUP((AE9-AE26)/AE10,0))","v":0},{"$f":"IF(AF10=\"\",0,ROUNDUP((AF9-AF26)/AF10,0))","v":0},{"$f":"IF(AG10=\"\",0,ROUNDUP((AG9-AG26)/AG10,0))","v":0},{"$f":"IF(AH10=\"\",0,ROUNDUP((AH9-AH26)/AH10,0))","v":0},{"$f":"IF(AI10=\"\",0,ROUNDUP((AI9-AI26)/AI10,0))","v":0},{"$f":"IF(AJ10=\"\",0,ROUNDUP((AJ9-AJ26)/AJ10,0))","v":0},{"$f":"IF(AK10=\"\",0,ROUNDUP((AK9-AK26)/AK10,0))","v":0},{"$f":"IF(AL10=\"\",0,ROUNDUP((AL9-AL26)/AL10,0))","v":0},{"$f":"IF(AM10=\"\",0,ROUNDUP((AM9-AM26)/AM10,0))","v":0},{"$f":"IF(AN10=\"\",0,ROUNDUP((AN9-AN26)/AN10,0))","v":0},{"$f":"IF(AO10=\"\",0,ROUNDUP((AO9-AO26)/AO10,0))","v":0},{"$f":"IF(AP10=\"\",0,ROUNDUP((AP9-AP26)/AP10,0))","v":0},{"$f":"IF(AQ10=\"\",0,ROUNDUP((AQ9-AQ26)/AQ10,0))","v":0},{"$f":"IF(AR10=\"\",0,ROUNDUP((AR9-AR26)/AR10,0))","v":0}]
["Erstrate","Mai Folgej.","Jul"]
["Jahr",{"$f":"IF(B8=\"\",\"\",YEAR(B8))","v":2025},{"$f":"IF(C8=\"\",\"\",YEAR(C8))","v":2026},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AA8=\"\",\"\",YEAR(AA8))","v":""},"","","","","","","","","","","","","","","","",""]
["Jan",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,           _xlpm.jahr,N($B$13),\n\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rate,C$10,\n  _xlpm.start,C$12,\n  _xlpm.idx,IFERROR(MATCH(IF(ISNUMBER(_xlpm.start),TEXT(_xlpm.start,\"MMM\"),_xlpm.start&\"\"),$A$14:$A$25,0),0),\n  _xlpm.i,ROW()-ROW($A$14)+1,\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rate),_xlpm.rate>0,_xlpm.idx>0),\n  _xlpm.m,MAX(0,_xlpm.i-_xlpm.idx),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n  IF(_xlpm.valid,IF(_xlpm.i<_xlpm.idx,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,D$9,\n  _xlpm.rate,D$10,\n  _xlpm.start,D$12,\n  _xlpm.idx,IFERROR(MATCH(IF(ISNUMBER(_xlpm.start),TEXT(_xlpm.start,\"MMM\"),_xlpm.start&\"\"),$A$14:$A$25,0),0),\n  _xlpm.i,ROW()-ROW($A$14)+1,\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rate),_xlpm.rate>0,_xlpm.idx>0),\n  _xlpm.m,MAX(0,_xlpm.i-_xlpm.idx),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n  IF(_xlpm.valid,IF(_xlpm.i<_xlpm.idx,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.LET(\n  _xlpm.loan,AO$9,\n  _xlpm.rate,AO$10,\n  _xlpm.start,AO$12,\n  _xlpm.idx,IFERROR(MATCH(IF(ISNUMBER(_xlpm.start),TEXT(_xlpm.start,\"MMM\"),_xlpm.start&\"\"),$A$14:$A$25,0),0),\n  _xlpm.i,ROW()-ROW($A$14)+1,\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rate),_xlpm.rate>0,_xlpm.idx>0),\n  _xlpm.m,MAX(0,_xlpm.i-_xlpm.idx),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n  IF(_xlpm.valid,IF(_xlpm.i<_xlpm.idx,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0]
["Feb",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,           _xlpm.jahr,N($B$13),\n\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rate,C$10,\n  _xlpm.start,C$12,\n  _xlpm.idx,IFERROR(MATCH(IF(ISNUMBER(_xlpm.start),TEXT(_xlpm.start,\"MMM\"),_xlpm.start&\"\"),$A$14:$A$25,0),0),\n  _xlpm.i,ROW()-ROW($A$14)+1,\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rate),_xlpm.rate>0,_xlpm.idx>0),\n  _xlpm.m,MAX(0,_xlpm.i-_xlpm.idx),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n  IF(_xlpm.valid,IF(_xlpm.i<_xlpm.idx,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mrz",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,           _xlpm.jahr,N($B$13),\n\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Apr",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,           _xlpm.jahr,N($B$13),\n\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mai",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,           _xlpm.jahr,N($B$13),\n\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jun",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,           _xlpm.jahr,N($B$13),\n\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rate,C$10,\n  _xlpm.start,C$12,\n  _xlpm.idx,IFERROR(MATCH(IF(ISNUMBER(_xlpm.start),TEXT(_xlpm.start,\"MMM\"),_xlpm.start&\"\"),$A$14:$A$25,0),0),\n  _xlpm.i,ROW()-ROW($A$14)+1,\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rate),_xlpm.rate>0,_xlpm.idx>0),\n  _xlpm.m,MAX(0,_xlpm.i-_xlpm.idx),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n  IF(_xlpm.valid,IF(_xlpm.i<_xlpm.idx,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jul",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,           _xlpm.jahr,N($B$13),\n\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Aug",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,           _xlpm.jahr,N($B$13),\n\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},500,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.LET(\n  _xlpm.loan,N$9,\n  _xlpm.rate,N$10,\n  _xlpm.start,N$12,\n  _xlpm.idx,IFERROR(MATCH(IF(ISNUMBER(_xlpm.start),TEXT(_xlpm.start,\"MMM\"),_xlpm.start&\"\"),$A$14:$A$25,0),0),\n  _xlpm.i,ROW()-ROW($A$14)+1,\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rate),_xlpm.rate>0,_xlpm.idx>0),\n  _xlpm.m,MAX(0,_xlpm.i-_xlpm.idx),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n  IF(_xlpm.valid,IF(_xlpm.i<_xlpm.idx,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sep",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,           _xlpm.jahr,N($B$13),\n\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Okt",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,           _xlpm.jahr,N($B$13),\n\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rate,C$10,\n  _xlpm.start,C$12,\n  _xlpm.idx,IFERROR(MATCH(IF(ISNUMBER(_xlpm.start),TEXT(_xlpm.start,\"MMM\"),_xlpm.start&\"\"),$A$14:$A$25,0),0),\n  _xlpm.i,ROW()-ROW($A$14)+1,\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rate),_xlpm.rate>0,_xlpm.idx>0),\n  _xlpm.m,MAX(0,_xlpm.i-_xlpm.idx),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n  IF(_xlpm.valid,IF(_xlpm.i<_xlpm.idx,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Nov",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,           _xlpm.jahr,N($B$13),\n\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Dez",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,           _xlpm.jahr,N($B$13),\n\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rest",{"$f":"MAX(0, B$9 - SUM(B14:B25))","v":5000},{"$f":"MAX(0, C$9 - SUM(C14:C25))","v":0},{"$f":"MAX(0, D$9 - SUM(D14:D25))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0, AA$9 - SUM(AA14:AA25))","v":0},{"$f":"MAX(0, AB$9 - SUM(AB14:AB25))","v":0},{"$f":"MAX(0, AC$9 - SUM(AC14:AC25))","v":0},{"$f":"MAX(0, AD$9 - SUM(AD14:AD25))","v":0},{"$f":"MAX(0, AE$9 - SUM(AE14:AE25))","v":0},{"$f":"MAX(0, AF$9 - SUM(AF14:AF25))","v":0},{"$f":"MAX(0, AG$9 - SUM(AG14:AG25))","v":0},{"$f":"MAX(0, AH$9 - SUM(AH14:AH25))","v":0},{"$f":"MAX(0, AI$9 - SUM(AI14:AI25))","v":0},{"$f":"MAX(0, AJ$9 - SUM(AJ14:AJ25))","v":0},{"$f":"MAX(0, AK$9 - SUM(AK14:AK25))","v":0},{"$f":"MAX(0, AL$9 - SUM(AL14:AL25))","v":0},{"$f":"MAX(0, AM$9 - SUM(AM14:AM25))","v":0},{"$f":"MAX(0, AN$9 - SUM(AN14:AN25))","v":0},{"$f":"MAX(0, AO$9 - SUM(AO14:AO25))","v":0},{"$f":"MAX(0, AP$9 - SUM(AP14:AP25))","v":0},{"$f":"MAX(0, AQ$9 - SUM(AQ14:AQ25))","v":0},{"$f":"MAX(0, AR$9 - SUM(AR14:AR25))","v":0}]
["Zins",{"$f":"SUM(B49:B60)","v":423.85752688172062},{"$f":"SUM(C49:C60)","v":49.111111111111114},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Schlussrate"]
["Restraten",{"$f":"IF(B10=\"\",0,ROUNDUP(B26/B10,0))","v":5},0,{"$f":"IF(D10=\"\",0,ROUNDUP(D26/D10,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA10=\"\",0,ROUNDUP(AA26/AA10,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jahr",{"$f":"IF(B13=\"\",\"\",B13+1)","v":2026},{"$f":"IF(C13=\"\",\"\",C13+1)","v":2027},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AA13=\"\",\"\",AA13+1)","v":""},"","","","","","","","","","","","","","","","",""]
["Jan Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,\n  _xlpm.jahr,N($B$13),\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$26,\n  _xlpm.rate,C$10,\n  _xlpm.start,$A$31,\n  _xlpm.idx,IFERROR(MATCH(IF(ISNUMBER(_xlpm.start),TEXT(_xlpm.start,\"MMM\"),_xlpm.start&\"\"),$A$31:$A$42,0),0),\n  _xlpm.i,ROW()-ROW(C$31)+1,\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rate),_xlpm.rate>0,_xlpm.idx>0),\n  _xlpm.m,MAX(0,_xlpm.i-_xlpm.idx),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n  IF(_xlpm.valid,IF(_xlpm.i<_xlpm.idx,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,D$26,\n  _xlpm.rate,D$10,\n  _xlpm.start,$A$31,\n  _xlpm.idx,IFERROR(MATCH(IF(ISNUMBER(_xlpm.start),TEXT(_xlpm.start,\"MMM\"),_xlpm.start&\"\"),$A$31:$A$42,0),0),\n  _xlpm.i,ROW()-ROW(D$31)+1,\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rate),_xlpm.rate>0,_xlpm.idx>0),\n  _xlpm.m,MAX(0,_xlpm.i-_xlpm.idx),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n  IF(_xlpm.valid,IF(_xlpm.i<_xlpm.idx,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,E$26,\n  _xlpm.rate,E$10,\n  _xlpm.start,$A$31,\n  _xlpm.idx,IFERROR(MATCH(IF(ISNUMBER(_xlpm.start),TEXT(_xlpm.start,\"MMM\"),_xlpm.start&\"\"),$A$31:$A$42,0),0),\n  _xlpm.i,ROW()-ROW(E$31)+1,\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rate),_xlpm.rate>0,_xlpm.idx>0),\n  _xlpm.m,MAX(0,_xlpm.i-_xlpm.idx),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n  IF(_xlpm.valid,IF(_xlpm.i<_xlpm.idx,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.LET(\n  _xlpm.loan,AO$26,\n  _xlpm.rate,AO$10,\n  _xlpm.start,$A$31,\n  _xlpm.idx,IFERROR(MATCH(IF(ISNUMBER(_xlpm.start),TEXT(_xlpm.start,\"MMM\"),_xlpm.start&\"\"),$A$31:$A$42,0),0),\n  _xlpm.i,ROW()-ROW(AO$31)+1,\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rate),_xlpm.rate>0,_xlpm.idx>0),\n  _xlpm.m,MAX(0,_xlpm.i-_xlpm.idx),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n  IF(_xlpm.valid,IF(_xlpm.i<_xlpm.idx,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0]
["Feb Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,\n  _xlpm.jahr,N($B$13),\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$26,\n  _xlpm.rate,C$10,\n  _xlpm.start,$A$31,\n  _xlpm.idx,IFERROR(MATCH(IF(ISNUMBER(_xlpm.start),TEXT(_xlpm.start,\"MMM\"),_xlpm.start&\"\"),$A$31:$A$42,0),0),\n  _xlpm.i,ROW()-ROW(C$31)+1,\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rate),_xlpm.rate>0,_xlpm.idx>0),\n  _xlpm.m,MAX(0,_xlpm.i-_xlpm.idx),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n  IF(_xlpm.valid,IF(_xlpm.i<_xlpm.idx,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mrz Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,\n  _xlpm.jahr,N($B$13),\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Apr Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,\n  _xlpm.jahr,N($B$13),\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mai Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,\n  _xlpm.jahr,N($B$13),\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jun Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,\n  _xlpm.jahr,N($B$13),\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jul Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,\n  _xlpm.jahr,N($B$13),\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Aug Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,\n  _xlpm.jahr,N($B$13),\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.LET(\n  _xlpm.loan,O$26,\n  _xlpm.rate,O$10,\n  _xlpm.start,$A$31,\n  _xlpm.idx,IFERROR(MATCH(IF(ISNUMBER(_xlpm.start),TEXT(_xlpm.start,\"MMM\"),_xlpm.start&\"\"),$A$31:$A$42,0),0),\n  _xlpm.i,ROW()-ROW(O$31)+1,\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rate),_xlpm.rate>0,_xlpm.idx>0),\n  _xlpm.m,MAX(0,_xlpm.i-_xlpm.idx),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n  IF(_xlpm.valid,IF(_xlpm.i<_xlpm.idx,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sep Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,\n  _xlpm.jahr,N($B$13),\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Okt Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,\n  _xlpm.jahr,N($B$13),\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Nov Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,\n  _xlpm.jahr,N($B$13),\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Dez Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$9),\n  _xlpm.rate,N($B$10),\n  _xlpm.startVal,$B$12,\n  _xlpm.jahr,N($B$13),\n  _xlpm.monTxt,INDEX($A$14:$A$42,ROW()-ROW($A$14)+1),\n  _xlpm.monName,LEFT(_xlpm.monTxt,3),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.monTxt)),\n  _xlpm.monIdx,IFERROR(MATCH(_xlpm.monName,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),0),\n  _xlpm.rowYear,_xlpm.jahr+IF(_xlpm.isFolge,1,0),\n  _xlpm.rowDate,IF(_xlpm.monIdx>0,DATE(_xlpm.rowYear,_xlpm.monIdx,1),0),\n\n  _xlpm.startDate,IF(ISNUMBER(_xlpm.startVal),\n                 DATE(YEAR(_xlpm.startVal),MONTH(_xlpm.startVal),1),\n                 IFERROR(\n                   DATE(_xlpm.jahr+IF(ISNUMBER(SEARCH(\"Folge\",_xlpm.startVal)),1,0),\n                        MATCH(LEFT(_xlpm.startVal,3),{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},0),\n                        1),\n                   0)),\n\n  _xlpm.valid,AND(_xlpm.loan>0,_xlpm.rate>0,_xlpm.rowDate>0,_xlpm.startDate>0),\n\n  _xlpm.m,MAX(0,DATEDIF(_xlpm.startDate,_xlpm.rowDate,\"m\")),\n  _xlpm.remaining_before,MAX(0,_xlpm.loan-_xlpm.rate*_xlpm.m),\n\n  IF(_xlpm.valid,IF(_xlpm.rowDate<_xlpm.startDate,0,MIN(_xlpm.rate,_xlpm.remaining_before)),0)\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Zins",{"$f":"SUM(B61:B72)","v":247.91666666666671},{"$f":"SUM(C61:C72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Schlussrate"]
[]
["Zins Gesamt",{"$f":"+B43+B27","v":671.7741935483873},{"$f":"+C43+C27","v":49.111111111111114},{"$f":"+D43+D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gebühr Gesamt",{"$f":"COUNTIF(B14:B25,\">0\")*$C$1+COUNTIF(B31:B42,\">0\")*$C$1","v":25},{"$f":"COUNTIF(C14:C25,\">0\")*$C$1+COUNTIF(C31:C42,\">0\")*$C$1","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Jan",{"$f":"_xlfn.LET(\n  _xlpm.loan,B$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,B$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(B14:B$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":34.274193548387103},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,C$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(C14:C$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,D$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,D$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(D14:D$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,E$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,E$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(E14:E$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,F$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,F$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(F14:F$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,G$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,G$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(G14:G$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,H$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,H$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(H14:H$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,I$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,I$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(I14:I$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,J$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,J$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(J14:J$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,K$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,K$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(K14:K$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,L$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,L$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(L14:L$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,M$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,M$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(M14:M$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,N$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(N14:N$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,O$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,O$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(O14:O$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,P$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,P$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(P14:P$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Q$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Q$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Q14:Q$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,R$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,R$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(R14:R$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,S$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,S$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(S14:S$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,T$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,T$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(T14:T$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,U$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,U$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(U14:U$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,V$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,V$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(V14:V$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,W$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,W$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(W14:W$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,X$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,X$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(X14:X$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Y$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Y$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Y14:Y$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Z$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Z$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Z14:Z$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AA$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AA$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AA14:AA$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AB$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AB$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AB14:AB$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AC$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AC$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AC14:AC$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AD$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AD$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AD14:AD$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AE$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AE$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AE14:AE$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AF$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AF$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AF14:AF$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AG$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AG$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AG14:AG$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AH$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AH$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AH14:AH$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AI$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AI$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AI14:AI$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AJ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AJ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AJ14:AJ$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AK$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AK$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AK14:AK$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AL$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AL$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AL14:AL$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AM$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AM$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AM14:AM$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AN$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AN$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AN14:AN$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AO$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AO$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AO14:AO$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AP$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AP$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AP14:AP$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AQ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AQ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AQ14:AQ$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AR$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AR$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AR14:AR$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0}]
["Feb",{"$f":"_xlfn.LET(\n  _xlpm.loan,B$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,B$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(B14:B$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,C$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(C14:C$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,D$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,D$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(D14:D$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,E$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,E$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(E14:E$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,F$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,F$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(F14:F$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,G$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,G$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(G14:G$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,H$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,H$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(H14:H$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,I$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,I$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(I14:I$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,J$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,J$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(J14:J$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,K$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,K$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(K14:K$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,L$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,L$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(L14:L$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,M$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,M$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(M14:M$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,N$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(N14:N$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,O$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,O$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(O14:O$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,P$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,P$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(P14:P$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Q$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Q$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Q14:Q$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,R$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,R$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(R14:R$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,S$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,S$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(S14:S$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,T$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,T$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(T14:T$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,U$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,U$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(U14:U$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,V$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,V$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(V14:V$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,W$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,W$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(W14:W$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,X$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,X$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(X14:X$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Y$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Y$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Y14:Y$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Z$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Z$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Z14:Z$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AA$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AA$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AA14:AA$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AB$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AB$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AB14:AB$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AC$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AC$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AC14:AC$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AD$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AD$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AD14:AD$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AE$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AE$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AE14:AE$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AF$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AF$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AF14:AF$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AG$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AG$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AG14:AG$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AH$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AH$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AH14:AH$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AI$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AI$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AI14:AI$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AJ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AJ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AJ14:AJ$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AK$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AK$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AK14:AK$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AL$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AL$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AL14:AL$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AM$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AM$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AM14:AM$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AN$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AN$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AN14:AN$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AO$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AO$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AO14:AO$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AP$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AP$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AP14:AP$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AQ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AQ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AQ14:AQ$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AR$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AR$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AR14:AR$14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0}]
["Mrz",{"$f":"_xlfn.LET(\n  _xlpm.loan,B$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,B$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(B$14:B15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,C$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(C$14:C15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,D$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,D$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(D$14:D15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,E$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,E$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(E$14:E15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,F$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,F$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(F$14:F15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,G$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,G$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(G$14:G15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,H$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,H$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(H$14:H15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,I$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,I$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(I$14:I15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,J$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,J$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(J$14:J15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,K$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,K$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(K$14:K15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,L$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,L$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(L$14:L15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,M$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,M$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(M$14:M15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,N$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(N$14:N15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,O$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,O$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(O$14:O15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,P$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,P$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(P$14:P15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Q$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Q$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Q$14:Q15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,R$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,R$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(R$14:R15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,S$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,S$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(S$14:S15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,T$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,T$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(T$14:T15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,U$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,U$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(U$14:U15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,V$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,V$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(V$14:V15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,W$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,W$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(W$14:W15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,X$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,X$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(X$14:X15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Y$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Y$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Y$14:Y15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Z$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Z$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Z$14:Z15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AA$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AA$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AA$14:AA15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AB$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AB$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AB$14:AB15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AC$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AC$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AC$14:AC15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AD$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AD$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AD$14:AD15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AE$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AE$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AE$14:AE15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AF$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AF$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AF$14:AF15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AG$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AG$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AG$14:AG15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AH$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AH$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AH$14:AH15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AI$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AI$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AI$14:AI15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AJ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AJ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AJ$14:AJ15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AK$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AK$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AK$14:AK15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AL$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AL$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AL$14:AL15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AM$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AM$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AM$14:AM15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AN$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AN$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AN$14:AN15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AO$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AO$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AO$14:AO15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AP$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AP$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AP$14:AP15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AQ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AQ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AQ$14:AQ15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AR$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AR$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AR$14:AR15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0}]
["Apr",{"$f":"_xlfn.LET(\n  _xlpm.loan,B$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,B$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(B$14:B16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,C$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(C$14:C16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,D$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,D$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(D$14:D16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,E$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,E$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(E$14:E16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,F$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,F$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(F$14:F16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,G$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,G$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(G$14:G16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,H$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,H$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(H$14:H16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,I$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,I$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(I$14:I16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,J$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,J$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(J$14:J16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,K$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,K$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(K$14:K16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,L$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,L$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(L$14:L16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,M$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,M$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(M$14:M16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,N$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(N$14:N16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,O$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,O$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(O$14:O16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,P$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,P$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(P$14:P16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Q$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Q$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Q$14:Q16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,R$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,R$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(R$14:R16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,S$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,S$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(S$14:S16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,T$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,T$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(T$14:T16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,U$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,U$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(U$14:U16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,V$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,V$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(V$14:V16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,W$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,W$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(W$14:W16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,X$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,X$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(X$14:X16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Y$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Y$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Y$14:Y16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Z$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Z$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Z$14:Z16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AA$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AA$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AA$14:AA16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AB$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AB$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AB$14:AB16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AC$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AC$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AC$14:AC16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AD$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AD$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AD$14:AD16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AE$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AE$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AE$14:AE16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AF$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AF$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AF$14:AF16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AG$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AG$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AG$14:AG16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AH$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AH$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AH$14:AH16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AI$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AI$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AI$14:AI16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AJ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AJ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AJ$14:AJ16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AK$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AK$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AK$14:AK16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AL$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AL$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AL$14:AL16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AM$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AM$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AM$14:AM16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AN$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AN$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AN$14:AN16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AO$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AO$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AO$14:AO16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AP$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AP$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AP$14:AP16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AQ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AQ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AQ$14:AQ16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AR$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AR$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AR$14:AR16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0}]
["Mai",{"$f":"_xlfn.LET(\n  _xlpm.loan,B$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,B$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(B$14:B17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,C$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(C$14:C17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,D$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,D$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(D$14:D17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,E$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,E$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(E$14:E17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,F$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,F$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(F$14:F17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,G$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,G$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(G$14:G17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,H$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,H$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(H$14:H17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,I$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,I$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(I$14:I17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,J$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,J$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(J$14:J17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,K$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,K$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(K$14:K17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,L$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,L$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(L$14:L17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,M$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,M$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(M$14:M17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,N$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(N$14:N17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,O$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,O$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(O$14:O17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,P$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,P$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(P$14:P17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Q$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Q$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Q$14:Q17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,R$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,R$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(R$14:R17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,S$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,S$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(S$14:S17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,T$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,T$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(T$14:T17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,U$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,U$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(U$14:U17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,V$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,V$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(V$14:V17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,W$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,W$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(W$14:W17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,X$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,X$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(X$14:X17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Y$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Y$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Y$14:Y17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Z$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Z$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Z$14:Z17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AA$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AA$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AA$14:AA17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AB$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AB$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AB$14:AB17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AC$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AC$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AC$14:AC17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AD$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AD$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AD$14:AD17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AE$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AE$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AE$14:AE17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AF$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AF$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AF$14:AF17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AG$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AG$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AG$14:AG17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AH$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AH$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AH$14:AH17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AI$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AI$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AI$14:AI17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AJ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AJ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AJ$14:AJ17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AK$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AK$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AK$14:AK17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AL$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AL$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AL$14:AL17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AM$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AM$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AM$14:AM17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AN$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AN$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AN$14:AN17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AO$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AO$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AO$14:AO17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AP$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AP$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AP$14:AP17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AQ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AQ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AQ$14:AQ17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AR$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AR$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AR$14:AR17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0}]
["Jun",{"$f":"_xlfn.LET(\n  _xlpm.loan,B$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,B$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(B$14:B18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,C$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(C$14:C18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":13.694444444444445},{"$f":"_xlfn.LET(\n  _xlpm.loan,D$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,D$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(D$14:D18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,E$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,E$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(E$14:E18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,F$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,F$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(F$14:F18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,G$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,G$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(G$14:G18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,H$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,H$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(H$14:H18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,I$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,I$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(I$14:I18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,J$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,J$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(J$14:J18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,K$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,K$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(K$14:K18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,L$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,L$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(L$14:L18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,M$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,M$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(M$14:M18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,N$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(N$14:N18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,O$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,O$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(O$14:O18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,P$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,P$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(P$14:P18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Q$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Q$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Q$14:Q18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,R$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,R$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(R$14:R18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,S$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,S$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(S$14:S18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,T$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,T$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(T$14:T18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,U$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,U$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(U$14:U18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,V$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,V$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(V$14:V18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,W$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,W$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(W$14:W18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,X$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,X$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(X$14:X18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Y$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Y$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Y$14:Y18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Z$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Z$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Z$14:Z18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AA$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AA$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AA$14:AA18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AB$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AB$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AB$14:AB18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AC$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AC$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AC$14:AC18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AD$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AD$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AD$14:AD18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AE$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AE$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AE$14:AE18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AF$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AF$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AF$14:AF18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AG$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AG$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AG$14:AG18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AH$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AH$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AH$14:AH18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AI$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AI$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AI$14:AI18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AJ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AJ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AJ$14:AJ18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AK$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AK$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AK$14:AK18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AL$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AL$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AL$14:AL18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AM$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AM$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AM$14:AM18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AN$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AN$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AN$14:AN18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AO$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AO$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AO$14:AO18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AP$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AP$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AP$14:AP18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AQ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AQ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AQ$14:AQ18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AR$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AR$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AR$14:AR18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0}]
["Jul",{"$f":"_xlfn.LET(\n  _xlpm.loan,B$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,B$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(B$14:B19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,C$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(C$14:C19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":14.166666666666666},{"$f":"_xlfn.LET(\n  _xlpm.loan,D$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,D$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(D$14:D19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,E$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,E$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(E$14:E19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,F$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,F$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(F$14:F19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,G$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,G$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(G$14:G19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,H$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,H$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(H$14:H19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,I$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,I$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(I$14:I19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,J$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,J$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(J$14:J19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,K$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,K$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(K$14:K19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,L$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,L$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(L$14:L19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,M$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,M$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(M$14:M19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,N$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(N$14:N19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,O$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,O$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(O$14:O19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,P$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,P$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(P$14:P19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Q$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Q$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Q$14:Q19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,R$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,R$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(R$14:R19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,S$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,S$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(S$14:S19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,T$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,T$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(T$14:T19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,U$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,U$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(U$14:U19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,V$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,V$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(V$14:V19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,W$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,W$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(W$14:W19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,X$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,X$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(X$14:X19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Y$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Y$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Y$14:Y19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Z$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Z$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Z$14:Z19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AA$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AA$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AA$14:AA19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AB$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AB$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AB$14:AB19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AC$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AC$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AC$14:AC19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AD$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AD$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AD$14:AD19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AE$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AE$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AE$14:AE19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AF$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AF$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AF$14:AF19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AG$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AG$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AG$14:AG19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AH$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AH$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AH$14:AH19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AI$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AI$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AI$14:AI19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AJ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AJ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AJ$14:AJ19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AK$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AK$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AK$14:AK19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AL$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AL$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AL$14:AL19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AM$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AM$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AM$14:AM19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AN$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AN$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AN$14:AN19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AO$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AO$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AO$14:AO19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AP$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AP$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AP$14:AP19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AQ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AQ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AQ$14:AQ19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AR$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AR$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AR$14:AR19),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0}]
["Aug",{"$f":"_xlfn.LET(\n  _xlpm.loan,B$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,B$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(B$14:B20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,C$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(C$14:C20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":10.625000000000002},{"$f":"_xlfn.LET(\n  _xlpm.loan,D$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,D$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(D$14:D20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,E$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,E$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(E$14:E20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,F$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,F$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(F$14:F20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,G$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,G$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(G$14:G20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,H$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,H$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(H$14:H20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,I$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,I$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(I$14:I20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,J$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,J$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(J$14:J20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,K$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,K$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(K$14:K20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,L$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,L$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(L$14:L20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,M$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,M$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(M$14:M20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,N$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(N$14:N20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,O$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,O$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(O$14:O20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,P$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,P$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(P$14:P20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Q$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Q$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Q$14:Q20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,R$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,R$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(R$14:R20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,S$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,S$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(S$14:S20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,T$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,T$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(T$14:T20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,U$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,U$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(U$14:U20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,V$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,V$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(V$14:V20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,W$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,W$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(W$14:W20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,X$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,X$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(X$14:X20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Y$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Y$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Y$14:Y20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Z$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Z$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Z$14:Z20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AA$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AA$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AA$14:AA20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AB$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AB$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AB$14:AB20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AC$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AC$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AC$14:AC20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AD$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AD$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AD$14:AD20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AE$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AE$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AE$14:AE20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AF$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AF$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AF$14:AF20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AG$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AG$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AG$14:AG20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AH$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AH$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AH$14:AH20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AI$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AI$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AI$14:AI20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AJ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AJ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AJ$14:AJ20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AK$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AK$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AK$14:AK20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AL$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AL$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AL$14:AL20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AM$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AM$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AM$14:AM20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AN$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AN$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AN$14:AN20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AO$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AO$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AO$14:AO20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AP$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AP$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AP$14:AP20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AQ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AQ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AQ$14:AQ20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AR$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AR$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AR$14:AR20),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0}]
["Sep",{"$f":"_xlfn.LET(\n  _xlpm.loan,B$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,B$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(B$14:B21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,C$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(C$14:C21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":7.083333333333333},{"$f":"_xlfn.LET(\n  _xlpm.loan,D$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,D$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(D$14:D21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,E$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,E$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(E$14:E21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,F$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,F$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(F$14:F21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,G$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,G$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(G$14:G21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,H$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,H$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(H$14:H21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,I$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,I$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(I$14:I21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,J$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,J$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(J$14:J21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,K$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,K$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(K$14:K21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,L$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,L$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(L$14:L21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,M$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,M$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(M$14:M21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,N$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(N$14:N21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,O$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,O$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(O$14:O21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,P$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,P$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(P$14:P21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Q$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Q$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Q$14:Q21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,R$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,R$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(R$14:R21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,S$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,S$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(S$14:S21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,T$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,T$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(T$14:T21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,U$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,U$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(U$14:U21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,V$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,V$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(V$14:V21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,W$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,W$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(W$14:W21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,X$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,X$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(X$14:X21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Y$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Y$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Y$14:Y21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Z$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Z$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Z$14:Z21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AA$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AA$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AA$14:AA21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AB$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AB$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AB$14:AB21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AC$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AC$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AC$14:AC21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AD$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AD$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AD$14:AD21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AE$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AE$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AE$14:AE21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AF$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AF$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AF$14:AF21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AG$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AG$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AG$14:AG21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AH$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AH$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AH$14:AH21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AI$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AI$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AI$14:AI21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AJ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AJ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AJ$14:AJ21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AK$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AK$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AK$14:AK21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AL$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AL$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AL$14:AL21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AM$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AM$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AM$14:AM21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AN$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AN$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AN$14:AN21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AO$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AO$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AO$14:AO21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AP$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AP$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AP$14:AP21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AQ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AQ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AQ$14:AQ21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AR$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AR$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AR$14:AR21),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0}]
["Okt",{"$f":"_xlfn.LET(\n  _xlpm.loan,B$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,B$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(B$14:B22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,C$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(C$14:C22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":3.5416666666666665},{"$f":"_xlfn.LET(\n  _xlpm.loan,D$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,D$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(D$14:D22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,E$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,E$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(E$14:E22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,F$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,F$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(F$14:F22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,G$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,G$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(G$14:G22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,H$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,H$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(H$14:H22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,I$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,I$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(I$14:I22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,J$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,J$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(J$14:J22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,K$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,K$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(K$14:K22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,L$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,L$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(L$14:L22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,M$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,M$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(M$14:M22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,N$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(N$14:N22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,O$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,O$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(O$14:O22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,P$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,P$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(P$14:P22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Q$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Q$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Q$14:Q22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,R$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,R$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(R$14:R22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,S$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,S$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(S$14:S22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,T$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,T$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(T$14:T22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,U$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,U$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(U$14:U22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,V$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,V$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(V$14:V22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,W$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,W$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(W$14:W22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,X$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,X$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(X$14:X22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Y$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Y$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Y$14:Y22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Z$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Z$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Z$14:Z22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AA$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AA$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AA$14:AA22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AB$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AB$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AB$14:AB22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AC$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AC$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AC$14:AC22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AD$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AD$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AD$14:AD22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AE$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AE$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AE$14:AE22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AF$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AF$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AF$14:AF22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AG$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AG$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AG$14:AG22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AH$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AH$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AH$14:AH22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AI$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AI$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AI$14:AI22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AJ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AJ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AJ$14:AJ22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AK$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AK$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AK$14:AK22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AL$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AL$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AL$14:AL22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AM$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AM$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AM$14:AM22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AN$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AN$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AN$14:AN22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AO$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AO$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AO$14:AO22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AP$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AP$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AP$14:AP22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AQ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AQ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AQ$14:AQ22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AR$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AR$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AR$14:AR22),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0}]
["Nov",{"$f":"_xlfn.LET(\n  _xlpm.loan,B$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,B$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(B$14:B23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,C$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(C$14:C23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,D$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,D$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(D$14:D23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,E$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,E$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(E$14:E23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,F$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,F$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(F$14:F23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,G$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,G$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(G$14:G23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,H$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,H$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(H$14:H23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,I$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,I$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(I$14:I23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,J$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,J$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(J$14:J23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,K$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,K$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(K$14:K23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,L$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,L$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(L$14:L23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,M$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,M$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(M$14:M23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,N$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(N$14:N23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,O$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,O$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(O$14:O23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,P$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,P$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(P$14:P23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Q$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Q$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Q$14:Q23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,R$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,R$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(R$14:R23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,S$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,S$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(S$14:S23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,T$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,T$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(T$14:T23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,U$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,U$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(U$14:U23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,V$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,V$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(V$14:V23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,W$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,W$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(W$14:W23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,X$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,X$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(X$14:X23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Y$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Y$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Y$14:Y23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Z$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Z$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Z$14:Z23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AA$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AA$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AA$14:AA23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AB$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AB$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AB$14:AB23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AC$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AC$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AC$14:AC23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AD$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AD$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AD$14:AD23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AE$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AE$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AE$14:AE23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AF$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AF$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AF$14:AF23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AG$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AG$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AG$14:AG23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AH$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AH$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AH$14:AH23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AI$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AI$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AI$14:AI23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AJ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AJ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AJ$14:AJ23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AK$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AK$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AK$14:AK23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AL$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AL$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AL$14:AL23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AM$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AM$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AM$14:AM23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AN$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AN$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AN$14:AN23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AO$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AO$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AO$14:AO23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AP$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AP$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AP$14:AP23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AQ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AQ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AQ$14:AQ23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AR$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AR$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AR$14:AR23),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0}]
["Dez",{"$f":"_xlfn.LET(\n  _xlpm.loan,B$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,B$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(B$14:B24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,C$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,C$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(C$14:C24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,D$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,D$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(D$14:D24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,E$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,E$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(E$14:E24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,F$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,F$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(F$14:F24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,G$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,G$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(G$14:G24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,H$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,H$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(H$14:H24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,I$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,I$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(I$14:I24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,J$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,J$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(J$14:J24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,K$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,K$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(K$14:K24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,L$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,L$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(L$14:L24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,M$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,M$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(M$14:M24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,N$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(N$14:N24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,O$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,O$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(O$14:O24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,P$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,P$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(P$14:P24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Q$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Q$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Q$14:Q24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,R$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,R$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(R$14:R24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,S$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,S$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(S$14:S24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,T$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,T$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(T$14:T24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,U$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,U$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(U$14:U24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,V$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,V$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(V$14:V24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,W$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,W$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(W$14:W24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,X$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,X$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(X$14:X24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Y$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Y$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Y$14:Y24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,Z$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,Z$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(Z$14:Z24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AA$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AA$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AA$14:AA24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AB$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AB$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AB$14:AB24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AC$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AC$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AC$14:AC24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AD$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AD$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AD$14:AD24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AE$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AE$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AE$14:AE24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AF$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AF$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AF$14:AF24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AG$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AG$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AG$14:AG24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AH$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AH$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AH$14:AH24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AI$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AI$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AI$14:AI24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AJ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AJ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AJ$14:AJ24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AK$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AK$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AK$14:AK24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AL$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AL$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AL$14:AL24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AM$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AM$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AM$14:AM24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AN$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AN$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AN$14:AN24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AO$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AO$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AO$14:AO24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AP$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AP$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AP$14:AP24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AQ$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AQ$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AQ$14:AQ24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,AR$9,\n  _xlpm.rJahr,$C$2,\n  _xlpm.grant,AR$8,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$49:$A$60,ROW()-ROW($A$49)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM(AR$14:AR24),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":0}]
["Jan Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N(B$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,B$31:B$42,                _xlpm.k,MAX(0,ROW()-ROW(B$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(C$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,C$31:C$42,                _xlpm.k,MAX(0,ROW()-ROW(C$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(D$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,D$31:D$42,                _xlpm.k,MAX(0,ROW()-ROW(D$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(E$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,E$31:E$42,                _xlpm.k,MAX(0,ROW()-ROW(E$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(F$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,F$31:F$42,                _xlpm.k,MAX(0,ROW()-ROW(F$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(G$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,G$31:G$42,                _xlpm.k,MAX(0,ROW()-ROW(G$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(H$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,H$31:H$42,                _xlpm.k,MAX(0,ROW()-ROW(H$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(I$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,I$31:I$42,                _xlpm.k,MAX(0,ROW()-ROW(I$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(J$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,J$31:J$42,                _xlpm.k,MAX(0,ROW()-ROW(J$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(K$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,K$31:K$42,                _xlpm.k,MAX(0,ROW()-ROW(K$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(L$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,L$31:L$42,                _xlpm.k,MAX(0,ROW()-ROW(L$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(M$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,M$31:M$42,                _xlpm.k,MAX(0,ROW()-ROW(M$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(N$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,N$31:N$42,                _xlpm.k,MAX(0,ROW()-ROW(N$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(O$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,O$31:O$42,                _xlpm.k,MAX(0,ROW()-ROW(O$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(P$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,P$31:P$42,                _xlpm.k,MAX(0,ROW()-ROW(P$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Q$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Q$31:Q$42,                _xlpm.k,MAX(0,ROW()-ROW(Q$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(R$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,R$31:R$42,                _xlpm.k,MAX(0,ROW()-ROW(R$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(S$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,S$31:S$42,                _xlpm.k,MAX(0,ROW()-ROW(S$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(T$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,T$31:T$42,                _xlpm.k,MAX(0,ROW()-ROW(T$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(U$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,U$31:U$42,                _xlpm.k,MAX(0,ROW()-ROW(U$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(V$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,V$31:V$42,                _xlpm.k,MAX(0,ROW()-ROW(V$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(W$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,W$31:W$42,                _xlpm.k,MAX(0,ROW()-ROW(W$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(X$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,X$31:X$42,                _xlpm.k,MAX(0,ROW()-ROW(X$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Y$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Y$31:Y$42,                _xlpm.k,MAX(0,ROW()-ROW(Y$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Z$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Z$31:Z$42,                _xlpm.k,MAX(0,ROW()-ROW(Z$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AA$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AA$31:AA$42,                _xlpm.k,MAX(0,ROW()-ROW(AA$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AB$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AB$31:AB$42,                _xlpm.k,MAX(0,ROW()-ROW(AB$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AC$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AC$31:AC$42,                _xlpm.k,MAX(0,ROW()-ROW(AC$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AD$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AD$31:AD$42,                _xlpm.k,MAX(0,ROW()-ROW(AD$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AE$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AE$31:AE$42,                _xlpm.k,MAX(0,ROW()-ROW(AE$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AF$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AF$31:AF$42,                _xlpm.k,MAX(0,ROW()-ROW(AF$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AG$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AG$31:AG$42,                _xlpm.k,MAX(0,ROW()-ROW(AG$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AH$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AH$31:AH$42,                _xlpm.k,MAX(0,ROW()-ROW(AH$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AI$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AI$31:AI$42,                _xlpm.k,MAX(0,ROW()-ROW(AI$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AJ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AJ$31:AJ$42,                _xlpm.k,MAX(0,ROW()-ROW(AJ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AK$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AK$31:AK$42,                _xlpm.k,MAX(0,ROW()-ROW(AK$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AL$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AL$31:AL$42,                _xlpm.k,MAX(0,ROW()-ROW(AL$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AM$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AM$31:AM$42,                _xlpm.k,MAX(0,ROW()-ROW(AM$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AN$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AN$31:AN$42,                _xlpm.k,MAX(0,ROW()-ROW(AN$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AO$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AO$31:AO$42,                _xlpm.k,MAX(0,ROW()-ROW(AO$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AP$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AP$31:AP$42,                _xlpm.k,MAX(0,ROW()-ROW(AP$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AQ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AQ$31:AQ$42,                _xlpm.k,MAX(0,ROW()-ROW(AQ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AR$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AR$31:AR$42,                _xlpm.k,MAX(0,ROW()-ROW(AR$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
["Feb Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N(B$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,B$31:B$42,                _xlpm.k,MAX(0,ROW()-ROW(B$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(C$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,C$31:C$42,                _xlpm.k,MAX(0,ROW()-ROW(C$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(D$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,D$31:D$42,                _xlpm.k,MAX(0,ROW()-ROW(D$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(E$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,E$31:E$42,                _xlpm.k,MAX(0,ROW()-ROW(E$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(F$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,F$31:F$42,                _xlpm.k,MAX(0,ROW()-ROW(F$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(G$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,G$31:G$42,                _xlpm.k,MAX(0,ROW()-ROW(G$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(H$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,H$31:H$42,                _xlpm.k,MAX(0,ROW()-ROW(H$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(I$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,I$31:I$42,                _xlpm.k,MAX(0,ROW()-ROW(I$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(J$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,J$31:J$42,                _xlpm.k,MAX(0,ROW()-ROW(J$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(K$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,K$31:K$42,                _xlpm.k,MAX(0,ROW()-ROW(K$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(L$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,L$31:L$42,                _xlpm.k,MAX(0,ROW()-ROW(L$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(M$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,M$31:M$42,                _xlpm.k,MAX(0,ROW()-ROW(M$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(N$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,N$31:N$42,                _xlpm.k,MAX(0,ROW()-ROW(N$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(O$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,O$31:O$42,                _xlpm.k,MAX(0,ROW()-ROW(O$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(P$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,P$31:P$42,                _xlpm.k,MAX(0,ROW()-ROW(P$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Q$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Q$31:Q$42,                _xlpm.k,MAX(0,ROW()-ROW(Q$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(R$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,R$31:R$42,                _xlpm.k,MAX(0,ROW()-ROW(R$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(S$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,S$31:S$42,                _xlpm.k,MAX(0,ROW()-ROW(S$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(T$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,T$31:T$42,                _xlpm.k,MAX(0,ROW()-ROW(T$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(U$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,U$31:U$42,                _xlpm.k,MAX(0,ROW()-ROW(U$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(V$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,V$31:V$42,                _xlpm.k,MAX(0,ROW()-ROW(V$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(W$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,W$31:W$42,                _xlpm.k,MAX(0,ROW()-ROW(W$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(X$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,X$31:X$42,                _xlpm.k,MAX(0,ROW()-ROW(X$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Y$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Y$31:Y$42,                _xlpm.k,MAX(0,ROW()-ROW(Y$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Z$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Z$31:Z$42,                _xlpm.k,MAX(0,ROW()-ROW(Z$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AA$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AA$31:AA$42,                _xlpm.k,MAX(0,ROW()-ROW(AA$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AB$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AB$31:AB$42,                _xlpm.k,MAX(0,ROW()-ROW(AB$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AC$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AC$31:AC$42,                _xlpm.k,MAX(0,ROW()-ROW(AC$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AD$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AD$31:AD$42,                _xlpm.k,MAX(0,ROW()-ROW(AD$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AE$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AE$31:AE$42,                _xlpm.k,MAX(0,ROW()-ROW(AE$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AF$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AF$31:AF$42,                _xlpm.k,MAX(0,ROW()-ROW(AF$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AG$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AG$31:AG$42,                _xlpm.k,MAX(0,ROW()-ROW(AG$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AH$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AH$31:AH$42,                _xlpm.k,MAX(0,ROW()-ROW(AH$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AI$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AI$31:AI$42,                _xlpm.k,MAX(0,ROW()-ROW(AI$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AJ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AJ$31:AJ$42,                _xlpm.k,MAX(0,ROW()-ROW(AJ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AK$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AK$31:AK$42,                _xlpm.k,MAX(0,ROW()-ROW(AK$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AL$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AL$31:AL$42,                _xlpm.k,MAX(0,ROW()-ROW(AL$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AM$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AM$31:AM$42,                _xlpm.k,MAX(0,ROW()-ROW(AM$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AN$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AN$31:AN$42,                _xlpm.k,MAX(0,ROW()-ROW(AN$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AO$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AO$31:AO$42,                _xlpm.k,MAX(0,ROW()-ROW(AO$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AP$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AP$31:AP$42,                _xlpm.k,MAX(0,ROW()-ROW(AP$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AQ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AQ$31:AQ$42,                _xlpm.k,MAX(0,ROW()-ROW(AQ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AR$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AR$31:AR$42,                _xlpm.k,MAX(0,ROW()-ROW(AR$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
["Mrz Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N(B$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,B$31:B$42,                _xlpm.k,MAX(0,ROW()-ROW(B$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(C$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,C$31:C$42,                _xlpm.k,MAX(0,ROW()-ROW(C$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(D$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,D$31:D$42,                _xlpm.k,MAX(0,ROW()-ROW(D$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(E$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,E$31:E$42,                _xlpm.k,MAX(0,ROW()-ROW(E$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(F$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,F$31:F$42,                _xlpm.k,MAX(0,ROW()-ROW(F$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(G$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,G$31:G$42,                _xlpm.k,MAX(0,ROW()-ROW(G$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(H$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,H$31:H$42,                _xlpm.k,MAX(0,ROW()-ROW(H$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(I$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,I$31:I$42,                _xlpm.k,MAX(0,ROW()-ROW(I$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(J$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,J$31:J$42,                _xlpm.k,MAX(0,ROW()-ROW(J$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(K$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,K$31:K$42,                _xlpm.k,MAX(0,ROW()-ROW(K$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(L$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,L$31:L$42,                _xlpm.k,MAX(0,ROW()-ROW(L$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(M$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,M$31:M$42,                _xlpm.k,MAX(0,ROW()-ROW(M$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(N$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,N$31:N$42,                _xlpm.k,MAX(0,ROW()-ROW(N$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(O$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,O$31:O$42,                _xlpm.k,MAX(0,ROW()-ROW(O$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(P$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,P$31:P$42,                _xlpm.k,MAX(0,ROW()-ROW(P$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Q$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Q$31:Q$42,                _xlpm.k,MAX(0,ROW()-ROW(Q$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(R$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,R$31:R$42,                _xlpm.k,MAX(0,ROW()-ROW(R$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(S$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,S$31:S$42,                _xlpm.k,MAX(0,ROW()-ROW(S$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(T$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,T$31:T$42,                _xlpm.k,MAX(0,ROW()-ROW(T$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(U$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,U$31:U$42,                _xlpm.k,MAX(0,ROW()-ROW(U$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(V$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,V$31:V$42,                _xlpm.k,MAX(0,ROW()-ROW(V$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(W$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,W$31:W$42,                _xlpm.k,MAX(0,ROW()-ROW(W$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(X$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,X$31:X$42,                _xlpm.k,MAX(0,ROW()-ROW(X$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Y$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Y$31:Y$42,                _xlpm.k,MAX(0,ROW()-ROW(Y$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Z$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Z$31:Z$42,                _xlpm.k,MAX(0,ROW()-ROW(Z$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AA$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AA$31:AA$42,                _xlpm.k,MAX(0,ROW()-ROW(AA$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AB$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AB$31:AB$42,                _xlpm.k,MAX(0,ROW()-ROW(AB$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AC$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AC$31:AC$42,                _xlpm.k,MAX(0,ROW()-ROW(AC$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AD$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AD$31:AD$42,                _xlpm.k,MAX(0,ROW()-ROW(AD$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AE$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AE$31:AE$42,                _xlpm.k,MAX(0,ROW()-ROW(AE$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AF$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AF$31:AF$42,                _xlpm.k,MAX(0,ROW()-ROW(AF$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AG$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AG$31:AG$42,                _xlpm.k,MAX(0,ROW()-ROW(AG$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AH$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AH$31:AH$42,                _xlpm.k,MAX(0,ROW()-ROW(AH$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AI$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AI$31:AI$42,                _xlpm.k,MAX(0,ROW()-ROW(AI$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AJ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AJ$31:AJ$42,                _xlpm.k,MAX(0,ROW()-ROW(AJ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AK$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AK$31:AK$42,                _xlpm.k,MAX(0,ROW()-ROW(AK$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AL$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AL$31:AL$42,                _xlpm.k,MAX(0,ROW()-ROW(AL$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AM$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AM$31:AM$42,                _xlpm.k,MAX(0,ROW()-ROW(AM$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AN$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AN$31:AN$42,                _xlpm.k,MAX(0,ROW()-ROW(AN$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AO$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AO$31:AO$42,                _xlpm.k,MAX(0,ROW()-ROW(AO$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AP$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AP$31:AP$42,                _xlpm.k,MAX(0,ROW()-ROW(AP$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AQ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AQ$31:AQ$42,                _xlpm.k,MAX(0,ROW()-ROW(AQ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AR$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AR$31:AR$42,                _xlpm.k,MAX(0,ROW()-ROW(AR$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
["Apr Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N(B$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,B$31:B$42,                _xlpm.k,MAX(0,ROW()-ROW(B$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(C$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,C$31:C$42,                _xlpm.k,MAX(0,ROW()-ROW(C$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(D$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,D$31:D$42,                _xlpm.k,MAX(0,ROW()-ROW(D$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(E$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,E$31:E$42,                _xlpm.k,MAX(0,ROW()-ROW(E$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(F$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,F$31:F$42,                _xlpm.k,MAX(0,ROW()-ROW(F$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(G$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,G$31:G$42,                _xlpm.k,MAX(0,ROW()-ROW(G$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(H$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,H$31:H$42,                _xlpm.k,MAX(0,ROW()-ROW(H$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(I$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,I$31:I$42,                _xlpm.k,MAX(0,ROW()-ROW(I$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(J$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,J$31:J$42,                _xlpm.k,MAX(0,ROW()-ROW(J$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(K$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,K$31:K$42,                _xlpm.k,MAX(0,ROW()-ROW(K$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(L$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,L$31:L$42,                _xlpm.k,MAX(0,ROW()-ROW(L$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(M$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,M$31:M$42,                _xlpm.k,MAX(0,ROW()-ROW(M$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(N$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,N$31:N$42,                _xlpm.k,MAX(0,ROW()-ROW(N$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(O$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,O$31:O$42,                _xlpm.k,MAX(0,ROW()-ROW(O$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(P$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,P$31:P$42,                _xlpm.k,MAX(0,ROW()-ROW(P$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Q$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Q$31:Q$42,                _xlpm.k,MAX(0,ROW()-ROW(Q$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(R$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,R$31:R$42,                _xlpm.k,MAX(0,ROW()-ROW(R$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(S$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,S$31:S$42,                _xlpm.k,MAX(0,ROW()-ROW(S$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(T$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,T$31:T$42,                _xlpm.k,MAX(0,ROW()-ROW(T$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(U$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,U$31:U$42,                _xlpm.k,MAX(0,ROW()-ROW(U$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(V$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,V$31:V$42,                _xlpm.k,MAX(0,ROW()-ROW(V$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(W$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,W$31:W$42,                _xlpm.k,MAX(0,ROW()-ROW(W$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(X$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,X$31:X$42,                _xlpm.k,MAX(0,ROW()-ROW(X$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Y$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Y$31:Y$42,                _xlpm.k,MAX(0,ROW()-ROW(Y$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Z$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Z$31:Z$42,                _xlpm.k,MAX(0,ROW()-ROW(Z$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AA$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AA$31:AA$42,                _xlpm.k,MAX(0,ROW()-ROW(AA$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AB$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AB$31:AB$42,                _xlpm.k,MAX(0,ROW()-ROW(AB$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AC$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AC$31:AC$42,                _xlpm.k,MAX(0,ROW()-ROW(AC$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AD$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AD$31:AD$42,                _xlpm.k,MAX(0,ROW()-ROW(AD$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AE$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AE$31:AE$42,                _xlpm.k,MAX(0,ROW()-ROW(AE$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AF$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AF$31:AF$42,                _xlpm.k,MAX(0,ROW()-ROW(AF$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AG$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AG$31:AG$42,                _xlpm.k,MAX(0,ROW()-ROW(AG$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AH$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AH$31:AH$42,                _xlpm.k,MAX(0,ROW()-ROW(AH$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AI$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AI$31:AI$42,                _xlpm.k,MAX(0,ROW()-ROW(AI$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AJ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AJ$31:AJ$42,                _xlpm.k,MAX(0,ROW()-ROW(AJ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AK$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AK$31:AK$42,                _xlpm.k,MAX(0,ROW()-ROW(AK$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AL$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AL$31:AL$42,                _xlpm.k,MAX(0,ROW()-ROW(AL$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AM$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AM$31:AM$42,                _xlpm.k,MAX(0,ROW()-ROW(AM$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AN$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AN$31:AN$42,                _xlpm.k,MAX(0,ROW()-ROW(AN$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AO$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AO$31:AO$42,                _xlpm.k,MAX(0,ROW()-ROW(AO$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AP$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AP$31:AP$42,                _xlpm.k,MAX(0,ROW()-ROW(AP$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AQ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AQ$31:AQ$42,                _xlpm.k,MAX(0,ROW()-ROW(AQ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AR$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AR$31:AR$42,                _xlpm.k,MAX(0,ROW()-ROW(AR$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
["Mai Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N(B$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,B$31:B$42,                _xlpm.k,MAX(0,ROW()-ROW(B$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":35.416666666666671},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(C$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,C$31:C$42,                _xlpm.k,MAX(0,ROW()-ROW(C$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(D$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,D$31:D$42,                _xlpm.k,MAX(0,ROW()-ROW(D$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(E$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,E$31:E$42,                _xlpm.k,MAX(0,ROW()-ROW(E$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(F$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,F$31:F$42,                _xlpm.k,MAX(0,ROW()-ROW(F$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(G$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,G$31:G$42,                _xlpm.k,MAX(0,ROW()-ROW(G$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(H$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,H$31:H$42,                _xlpm.k,MAX(0,ROW()-ROW(H$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(I$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,I$31:I$42,                _xlpm.k,MAX(0,ROW()-ROW(I$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(J$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,J$31:J$42,                _xlpm.k,MAX(0,ROW()-ROW(J$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(K$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,K$31:K$42,                _xlpm.k,MAX(0,ROW()-ROW(K$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(L$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,L$31:L$42,                _xlpm.k,MAX(0,ROW()-ROW(L$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(M$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,M$31:M$42,                _xlpm.k,MAX(0,ROW()-ROW(M$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(N$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,N$31:N$42,                _xlpm.k,MAX(0,ROW()-ROW(N$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(O$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,O$31:O$42,                _xlpm.k,MAX(0,ROW()-ROW(O$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(P$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,P$31:P$42,                _xlpm.k,MAX(0,ROW()-ROW(P$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Q$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Q$31:Q$42,                _xlpm.k,MAX(0,ROW()-ROW(Q$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(R$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,R$31:R$42,                _xlpm.k,MAX(0,ROW()-ROW(R$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(S$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,S$31:S$42,                _xlpm.k,MAX(0,ROW()-ROW(S$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(T$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,T$31:T$42,                _xlpm.k,MAX(0,ROW()-ROW(T$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(U$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,U$31:U$42,                _xlpm.k,MAX(0,ROW()-ROW(U$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(V$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,V$31:V$42,                _xlpm.k,MAX(0,ROW()-ROW(V$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(W$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,W$31:W$42,                _xlpm.k,MAX(0,ROW()-ROW(W$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(X$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,X$31:X$42,                _xlpm.k,MAX(0,ROW()-ROW(X$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Y$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Y$31:Y$42,                _xlpm.k,MAX(0,ROW()-ROW(Y$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Z$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Z$31:Z$42,                _xlpm.k,MAX(0,ROW()-ROW(Z$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AA$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AA$31:AA$42,                _xlpm.k,MAX(0,ROW()-ROW(AA$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AB$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AB$31:AB$42,                _xlpm.k,MAX(0,ROW()-ROW(AB$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AC$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AC$31:AC$42,                _xlpm.k,MAX(0,ROW()-ROW(AC$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AD$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AD$31:AD$42,                _xlpm.k,MAX(0,ROW()-ROW(AD$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AE$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AE$31:AE$42,                _xlpm.k,MAX(0,ROW()-ROW(AE$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AF$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AF$31:AF$42,                _xlpm.k,MAX(0,ROW()-ROW(AF$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AG$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AG$31:AG$42,                _xlpm.k,MAX(0,ROW()-ROW(AG$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AH$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AH$31:AH$42,                _xlpm.k,MAX(0,ROW()-ROW(AH$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AI$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AI$31:AI$42,                _xlpm.k,MAX(0,ROW()-ROW(AI$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AJ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AJ$31:AJ$42,                _xlpm.k,MAX(0,ROW()-ROW(AJ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AK$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AK$31:AK$42,                _xlpm.k,MAX(0,ROW()-ROW(AK$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AL$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AL$31:AL$42,                _xlpm.k,MAX(0,ROW()-ROW(AL$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AM$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AM$31:AM$42,                _xlpm.k,MAX(0,ROW()-ROW(AM$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AN$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AN$31:AN$42,                _xlpm.k,MAX(0,ROW()-ROW(AN$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AO$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AO$31:AO$42,                _xlpm.k,MAX(0,ROW()-ROW(AO$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AP$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AP$31:AP$42,                _xlpm.k,MAX(0,ROW()-ROW(AP$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AQ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AQ$31:AQ$42,                _xlpm.k,MAX(0,ROW()-ROW(AQ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AR$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AR$31:AR$42,                _xlpm.k,MAX(0,ROW()-ROW(AR$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
["Jun Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N(B$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,B$31:B$42,                _xlpm.k,MAX(0,ROW()-ROW(B$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":28.333333333333336},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(C$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,C$31:C$42,                _xlpm.k,MAX(0,ROW()-ROW(C$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(D$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,D$31:D$42,                _xlpm.k,MAX(0,ROW()-ROW(D$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(E$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,E$31:E$42,                _xlpm.k,MAX(0,ROW()-ROW(E$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(F$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,F$31:F$42,                _xlpm.k,MAX(0,ROW()-ROW(F$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(G$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,G$31:G$42,                _xlpm.k,MAX(0,ROW()-ROW(G$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(H$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,H$31:H$42,                _xlpm.k,MAX(0,ROW()-ROW(H$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(I$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,I$31:I$42,                _xlpm.k,MAX(0,ROW()-ROW(I$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(J$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,J$31:J$42,                _xlpm.k,MAX(0,ROW()-ROW(J$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(K$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,K$31:K$42,                _xlpm.k,MAX(0,ROW()-ROW(K$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(L$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,L$31:L$42,                _xlpm.k,MAX(0,ROW()-ROW(L$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(M$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,M$31:M$42,                _xlpm.k,MAX(0,ROW()-ROW(M$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(N$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,N$31:N$42,                _xlpm.k,MAX(0,ROW()-ROW(N$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(O$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,O$31:O$42,                _xlpm.k,MAX(0,ROW()-ROW(O$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(P$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,P$31:P$42,                _xlpm.k,MAX(0,ROW()-ROW(P$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Q$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Q$31:Q$42,                _xlpm.k,MAX(0,ROW()-ROW(Q$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(R$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,R$31:R$42,                _xlpm.k,MAX(0,ROW()-ROW(R$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(S$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,S$31:S$42,                _xlpm.k,MAX(0,ROW()-ROW(S$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(T$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,T$31:T$42,                _xlpm.k,MAX(0,ROW()-ROW(T$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(U$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,U$31:U$42,                _xlpm.k,MAX(0,ROW()-ROW(U$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(V$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,V$31:V$42,                _xlpm.k,MAX(0,ROW()-ROW(V$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(W$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,W$31:W$42,                _xlpm.k,MAX(0,ROW()-ROW(W$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(X$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,X$31:X$42,                _xlpm.k,MAX(0,ROW()-ROW(X$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Y$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Y$31:Y$42,                _xlpm.k,MAX(0,ROW()-ROW(Y$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Z$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Z$31:Z$42,                _xlpm.k,MAX(0,ROW()-ROW(Z$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AA$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AA$31:AA$42,                _xlpm.k,MAX(0,ROW()-ROW(AA$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AB$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AB$31:AB$42,                _xlpm.k,MAX(0,ROW()-ROW(AB$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AC$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AC$31:AC$42,                _xlpm.k,MAX(0,ROW()-ROW(AC$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AD$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AD$31:AD$42,                _xlpm.k,MAX(0,ROW()-ROW(AD$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AE$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AE$31:AE$42,                _xlpm.k,MAX(0,ROW()-ROW(AE$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AF$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AF$31:AF$42,                _xlpm.k,MAX(0,ROW()-ROW(AF$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AG$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AG$31:AG$42,                _xlpm.k,MAX(0,ROW()-ROW(AG$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AH$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AH$31:AH$42,                _xlpm.k,MAX(0,ROW()-ROW(AH$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AI$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AI$31:AI$42,                _xlpm.k,MAX(0,ROW()-ROW(AI$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AJ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AJ$31:AJ$42,                _xlpm.k,MAX(0,ROW()-ROW(AJ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AK$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AK$31:AK$42,                _xlpm.k,MAX(0,ROW()-ROW(AK$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AL$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AL$31:AL$42,                _xlpm.k,MAX(0,ROW()-ROW(AL$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AM$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AM$31:AM$42,                _xlpm.k,MAX(0,ROW()-ROW(AM$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AN$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AN$31:AN$42,                _xlpm.k,MAX(0,ROW()-ROW(AN$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AO$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AO$31:AO$42,                _xlpm.k,MAX(0,ROW()-ROW(AO$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AP$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AP$31:AP$42,                _xlpm.k,MAX(0,ROW()-ROW(AP$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AQ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AQ$31:AQ$42,                _xlpm.k,MAX(0,ROW()-ROW(AQ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AR$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AR$31:AR$42,                _xlpm.k,MAX(0,ROW()-ROW(AR$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
["Jul Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N(B$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,B$31:B$42,                _xlpm.k,MAX(0,ROW()-ROW(B$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":21.25},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(C$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,C$31:C$42,                _xlpm.k,MAX(0,ROW()-ROW(C$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(D$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,D$31:D$42,                _xlpm.k,MAX(0,ROW()-ROW(D$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(E$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,E$31:E$42,                _xlpm.k,MAX(0,ROW()-ROW(E$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(F$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,F$31:F$42,                _xlpm.k,MAX(0,ROW()-ROW(F$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(G$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,G$31:G$42,                _xlpm.k,MAX(0,ROW()-ROW(G$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(H$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,H$31:H$42,                _xlpm.k,MAX(0,ROW()-ROW(H$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(I$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,I$31:I$42,                _xlpm.k,MAX(0,ROW()-ROW(I$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(J$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,J$31:J$42,                _xlpm.k,MAX(0,ROW()-ROW(J$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(K$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,K$31:K$42,                _xlpm.k,MAX(0,ROW()-ROW(K$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(L$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,L$31:L$42,                _xlpm.k,MAX(0,ROW()-ROW(L$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(M$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,M$31:M$42,                _xlpm.k,MAX(0,ROW()-ROW(M$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(N$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,N$31:N$42,                _xlpm.k,MAX(0,ROW()-ROW(N$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(O$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,O$31:O$42,                _xlpm.k,MAX(0,ROW()-ROW(O$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(P$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,P$31:P$42,                _xlpm.k,MAX(0,ROW()-ROW(P$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Q$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Q$31:Q$42,                _xlpm.k,MAX(0,ROW()-ROW(Q$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(R$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,R$31:R$42,                _xlpm.k,MAX(0,ROW()-ROW(R$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(S$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,S$31:S$42,                _xlpm.k,MAX(0,ROW()-ROW(S$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(T$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,T$31:T$42,                _xlpm.k,MAX(0,ROW()-ROW(T$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(U$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,U$31:U$42,                _xlpm.k,MAX(0,ROW()-ROW(U$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(V$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,V$31:V$42,                _xlpm.k,MAX(0,ROW()-ROW(V$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(W$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,W$31:W$42,                _xlpm.k,MAX(0,ROW()-ROW(W$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(X$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,X$31:X$42,                _xlpm.k,MAX(0,ROW()-ROW(X$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Y$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Y$31:Y$42,                _xlpm.k,MAX(0,ROW()-ROW(Y$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Z$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Z$31:Z$42,                _xlpm.k,MAX(0,ROW()-ROW(Z$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AA$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AA$31:AA$42,                _xlpm.k,MAX(0,ROW()-ROW(AA$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AB$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AB$31:AB$42,                _xlpm.k,MAX(0,ROW()-ROW(AB$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AC$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AC$31:AC$42,                _xlpm.k,MAX(0,ROW()-ROW(AC$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AD$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AD$31:AD$42,                _xlpm.k,MAX(0,ROW()-ROW(AD$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AE$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AE$31:AE$42,                _xlpm.k,MAX(0,ROW()-ROW(AE$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AF$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AF$31:AF$42,                _xlpm.k,MAX(0,ROW()-ROW(AF$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AG$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AG$31:AG$42,                _xlpm.k,MAX(0,ROW()-ROW(AG$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AH$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AH$31:AH$42,                _xlpm.k,MAX(0,ROW()-ROW(AH$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AI$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AI$31:AI$42,                _xlpm.k,MAX(0,ROW()-ROW(AI$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AJ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AJ$31:AJ$42,                _xlpm.k,MAX(0,ROW()-ROW(AJ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AK$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AK$31:AK$42,                _xlpm.k,MAX(0,ROW()-ROW(AK$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AL$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AL$31:AL$42,                _xlpm.k,MAX(0,ROW()-ROW(AL$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AM$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AM$31:AM$42,                _xlpm.k,MAX(0,ROW()-ROW(AM$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AN$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AN$31:AN$42,                _xlpm.k,MAX(0,ROW()-ROW(AN$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AO$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AO$31:AO$42,                _xlpm.k,MAX(0,ROW()-ROW(AO$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AP$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AP$31:AP$42,                _xlpm.k,MAX(0,ROW()-ROW(AP$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AQ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AQ$31:AQ$42,                _xlpm.k,MAX(0,ROW()-ROW(AQ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AR$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AR$31:AR$42,                _xlpm.k,MAX(0,ROW()-ROW(AR$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
["Aug Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N(B$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,B$31:B$42,                _xlpm.k,MAX(0,ROW()-ROW(B$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":14.166666666666668},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(C$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,C$31:C$42,                _xlpm.k,MAX(0,ROW()-ROW(C$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(D$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,D$31:D$42,                _xlpm.k,MAX(0,ROW()-ROW(D$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(E$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,E$31:E$42,                _xlpm.k,MAX(0,ROW()-ROW(E$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(F$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,F$31:F$42,                _xlpm.k,MAX(0,ROW()-ROW(F$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(G$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,G$31:G$42,                _xlpm.k,MAX(0,ROW()-ROW(G$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(H$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,H$31:H$42,                _xlpm.k,MAX(0,ROW()-ROW(H$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(I$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,I$31:I$42,                _xlpm.k,MAX(0,ROW()-ROW(I$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(J$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,J$31:J$42,                _xlpm.k,MAX(0,ROW()-ROW(J$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(K$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,K$31:K$42,                _xlpm.k,MAX(0,ROW()-ROW(K$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(L$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,L$31:L$42,                _xlpm.k,MAX(0,ROW()-ROW(L$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(M$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,M$31:M$42,                _xlpm.k,MAX(0,ROW()-ROW(M$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(N$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,N$31:N$42,                _xlpm.k,MAX(0,ROW()-ROW(N$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(O$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,O$31:O$42,                _xlpm.k,MAX(0,ROW()-ROW(O$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(P$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,P$31:P$42,                _xlpm.k,MAX(0,ROW()-ROW(P$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Q$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Q$31:Q$42,                _xlpm.k,MAX(0,ROW()-ROW(Q$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(R$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,R$31:R$42,                _xlpm.k,MAX(0,ROW()-ROW(R$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(S$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,S$31:S$42,                _xlpm.k,MAX(0,ROW()-ROW(S$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(T$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,T$31:T$42,                _xlpm.k,MAX(0,ROW()-ROW(T$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(U$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,U$31:U$42,                _xlpm.k,MAX(0,ROW()-ROW(U$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(V$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,V$31:V$42,                _xlpm.k,MAX(0,ROW()-ROW(V$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(W$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,W$31:W$42,                _xlpm.k,MAX(0,ROW()-ROW(W$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(X$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,X$31:X$42,                _xlpm.k,MAX(0,ROW()-ROW(X$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Y$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Y$31:Y$42,                _xlpm.k,MAX(0,ROW()-ROW(Y$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Z$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Z$31:Z$42,                _xlpm.k,MAX(0,ROW()-ROW(Z$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AA$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AA$31:AA$42,                _xlpm.k,MAX(0,ROW()-ROW(AA$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AB$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AB$31:AB$42,                _xlpm.k,MAX(0,ROW()-ROW(AB$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AC$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AC$31:AC$42,                _xlpm.k,MAX(0,ROW()-ROW(AC$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AD$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AD$31:AD$42,                _xlpm.k,MAX(0,ROW()-ROW(AD$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AE$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AE$31:AE$42,                _xlpm.k,MAX(0,ROW()-ROW(AE$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AF$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AF$31:AF$42,                _xlpm.k,MAX(0,ROW()-ROW(AF$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AG$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AG$31:AG$42,                _xlpm.k,MAX(0,ROW()-ROW(AG$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AH$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AH$31:AH$42,                _xlpm.k,MAX(0,ROW()-ROW(AH$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AI$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AI$31:AI$42,                _xlpm.k,MAX(0,ROW()-ROW(AI$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AJ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AJ$31:AJ$42,                _xlpm.k,MAX(0,ROW()-ROW(AJ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AK$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AK$31:AK$42,                _xlpm.k,MAX(0,ROW()-ROW(AK$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AL$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AL$31:AL$42,                _xlpm.k,MAX(0,ROW()-ROW(AL$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AM$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AM$31:AM$42,                _xlpm.k,MAX(0,ROW()-ROW(AM$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AN$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AN$31:AN$42,                _xlpm.k,MAX(0,ROW()-ROW(AN$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AO$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AO$31:AO$42,                _xlpm.k,MAX(0,ROW()-ROW(AO$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AP$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AP$31:AP$42,                _xlpm.k,MAX(0,ROW()-ROW(AP$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AQ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AQ$31:AQ$42,                _xlpm.k,MAX(0,ROW()-ROW(AQ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AR$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AR$31:AR$42,                _xlpm.k,MAX(0,ROW()-ROW(AR$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
["Sep Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N(B$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,B$31:B$42,                _xlpm.k,MAX(0,ROW()-ROW(B$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":7.0833333333333339},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(C$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,C$31:C$42,                _xlpm.k,MAX(0,ROW()-ROW(C$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(D$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,D$31:D$42,                _xlpm.k,MAX(0,ROW()-ROW(D$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(E$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,E$31:E$42,                _xlpm.k,MAX(0,ROW()-ROW(E$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(F$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,F$31:F$42,                _xlpm.k,MAX(0,ROW()-ROW(F$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(G$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,G$31:G$42,                _xlpm.k,MAX(0,ROW()-ROW(G$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(H$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,H$31:H$42,                _xlpm.k,MAX(0,ROW()-ROW(H$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(I$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,I$31:I$42,                _xlpm.k,MAX(0,ROW()-ROW(I$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(J$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,J$31:J$42,                _xlpm.k,MAX(0,ROW()-ROW(J$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(K$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,K$31:K$42,                _xlpm.k,MAX(0,ROW()-ROW(K$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(L$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,L$31:L$42,                _xlpm.k,MAX(0,ROW()-ROW(L$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(M$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,M$31:M$42,                _xlpm.k,MAX(0,ROW()-ROW(M$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(N$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,N$31:N$42,                _xlpm.k,MAX(0,ROW()-ROW(N$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(O$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,O$31:O$42,                _xlpm.k,MAX(0,ROW()-ROW(O$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(P$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,P$31:P$42,                _xlpm.k,MAX(0,ROW()-ROW(P$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Q$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Q$31:Q$42,                _xlpm.k,MAX(0,ROW()-ROW(Q$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(R$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,R$31:R$42,                _xlpm.k,MAX(0,ROW()-ROW(R$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(S$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,S$31:S$42,                _xlpm.k,MAX(0,ROW()-ROW(S$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(T$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,T$31:T$42,                _xlpm.k,MAX(0,ROW()-ROW(T$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(U$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,U$31:U$42,                _xlpm.k,MAX(0,ROW()-ROW(U$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(V$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,V$31:V$42,                _xlpm.k,MAX(0,ROW()-ROW(V$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(W$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,W$31:W$42,                _xlpm.k,MAX(0,ROW()-ROW(W$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(X$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,X$31:X$42,                _xlpm.k,MAX(0,ROW()-ROW(X$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Y$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Y$31:Y$42,                _xlpm.k,MAX(0,ROW()-ROW(Y$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Z$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Z$31:Z$42,                _xlpm.k,MAX(0,ROW()-ROW(Z$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AA$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AA$31:AA$42,                _xlpm.k,MAX(0,ROW()-ROW(AA$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AB$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AB$31:AB$42,                _xlpm.k,MAX(0,ROW()-ROW(AB$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AC$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AC$31:AC$42,                _xlpm.k,MAX(0,ROW()-ROW(AC$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AD$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AD$31:AD$42,                _xlpm.k,MAX(0,ROW()-ROW(AD$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AE$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AE$31:AE$42,                _xlpm.k,MAX(0,ROW()-ROW(AE$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AF$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AF$31:AF$42,                _xlpm.k,MAX(0,ROW()-ROW(AF$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AG$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AG$31:AG$42,                _xlpm.k,MAX(0,ROW()-ROW(AG$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AH$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AH$31:AH$42,                _xlpm.k,MAX(0,ROW()-ROW(AH$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AI$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AI$31:AI$42,                _xlpm.k,MAX(0,ROW()-ROW(AI$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AJ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AJ$31:AJ$42,                _xlpm.k,MAX(0,ROW()-ROW(AJ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AK$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AK$31:AK$42,                _xlpm.k,MAX(0,ROW()-ROW(AK$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AL$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AL$31:AL$42,                _xlpm.k,MAX(0,ROW()-ROW(AL$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AM$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AM$31:AM$42,                _xlpm.k,MAX(0,ROW()-ROW(AM$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AN$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AN$31:AN$42,                _xlpm.k,MAX(0,ROW()-ROW(AN$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AO$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AO$31:AO$42,                _xlpm.k,MAX(0,ROW()-ROW(AO$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AP$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AP$31:AP$42,                _xlpm.k,MAX(0,ROW()-ROW(AP$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AQ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AQ$31:AQ$42,                _xlpm.k,MAX(0,ROW()-ROW(AQ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AR$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AR$31:AR$42,                _xlpm.k,MAX(0,ROW()-ROW(AR$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
["Okt Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N(B$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,B$31:B$42,                _xlpm.k,MAX(0,ROW()-ROW(B$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(C$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,C$31:C$42,                _xlpm.k,MAX(0,ROW()-ROW(C$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(D$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,D$31:D$42,                _xlpm.k,MAX(0,ROW()-ROW(D$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(E$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,E$31:E$42,                _xlpm.k,MAX(0,ROW()-ROW(E$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(F$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,F$31:F$42,                _xlpm.k,MAX(0,ROW()-ROW(F$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(G$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,G$31:G$42,                _xlpm.k,MAX(0,ROW()-ROW(G$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(H$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,H$31:H$42,                _xlpm.k,MAX(0,ROW()-ROW(H$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(I$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,I$31:I$42,                _xlpm.k,MAX(0,ROW()-ROW(I$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(J$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,J$31:J$42,                _xlpm.k,MAX(0,ROW()-ROW(J$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(K$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,K$31:K$42,                _xlpm.k,MAX(0,ROW()-ROW(K$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(L$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,L$31:L$42,                _xlpm.k,MAX(0,ROW()-ROW(L$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(M$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,M$31:M$42,                _xlpm.k,MAX(0,ROW()-ROW(M$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(N$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,N$31:N$42,                _xlpm.k,MAX(0,ROW()-ROW(N$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(O$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,O$31:O$42,                _xlpm.k,MAX(0,ROW()-ROW(O$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(P$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,P$31:P$42,                _xlpm.k,MAX(0,ROW()-ROW(P$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Q$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Q$31:Q$42,                _xlpm.k,MAX(0,ROW()-ROW(Q$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(R$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,R$31:R$42,                _xlpm.k,MAX(0,ROW()-ROW(R$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(S$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,S$31:S$42,                _xlpm.k,MAX(0,ROW()-ROW(S$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(T$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,T$31:T$42,                _xlpm.k,MAX(0,ROW()-ROW(T$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(U$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,U$31:U$42,                _xlpm.k,MAX(0,ROW()-ROW(U$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(V$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,V$31:V$42,                _xlpm.k,MAX(0,ROW()-ROW(V$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(W$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,W$31:W$42,                _xlpm.k,MAX(0,ROW()-ROW(W$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(X$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,X$31:X$42,                _xlpm.k,MAX(0,ROW()-ROW(X$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Y$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Y$31:Y$42,                _xlpm.k,MAX(0,ROW()-ROW(Y$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Z$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Z$31:Z$42,                _xlpm.k,MAX(0,ROW()-ROW(Z$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AA$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AA$31:AA$42,                _xlpm.k,MAX(0,ROW()-ROW(AA$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AB$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AB$31:AB$42,                _xlpm.k,MAX(0,ROW()-ROW(AB$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AC$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AC$31:AC$42,                _xlpm.k,MAX(0,ROW()-ROW(AC$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AD$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AD$31:AD$42,                _xlpm.k,MAX(0,ROW()-ROW(AD$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AE$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AE$31:AE$42,                _xlpm.k,MAX(0,ROW()-ROW(AE$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AF$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AF$31:AF$42,                _xlpm.k,MAX(0,ROW()-ROW(AF$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AG$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AG$31:AG$42,                _xlpm.k,MAX(0,ROW()-ROW(AG$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AH$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AH$31:AH$42,                _xlpm.k,MAX(0,ROW()-ROW(AH$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AI$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AI$31:AI$42,                _xlpm.k,MAX(0,ROW()-ROW(AI$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AJ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AJ$31:AJ$42,                _xlpm.k,MAX(0,ROW()-ROW(AJ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AK$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AK$31:AK$42,                _xlpm.k,MAX(0,ROW()-ROW(AK$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AL$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AL$31:AL$42,                _xlpm.k,MAX(0,ROW()-ROW(AL$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AM$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AM$31:AM$42,                _xlpm.k,MAX(0,ROW()-ROW(AM$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AN$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AN$31:AN$42,                _xlpm.k,MAX(0,ROW()-ROW(AN$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AO$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AO$31:AO$42,                _xlpm.k,MAX(0,ROW()-ROW(AO$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AP$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AP$31:AP$42,                _xlpm.k,MAX(0,ROW()-ROW(AP$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AQ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AQ$31:AQ$42,                _xlpm.k,MAX(0,ROW()-ROW(AQ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AR$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AR$31:AR$42,                _xlpm.k,MAX(0,ROW()-ROW(AR$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
["Nov Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N(B$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,B$31:B$42,                _xlpm.k,MAX(0,ROW()-ROW(B$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(C$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,C$31:C$42,                _xlpm.k,MAX(0,ROW()-ROW(C$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(D$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,D$31:D$42,                _xlpm.k,MAX(0,ROW()-ROW(D$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(E$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,E$31:E$42,                _xlpm.k,MAX(0,ROW()-ROW(E$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(F$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,F$31:F$42,                _xlpm.k,MAX(0,ROW()-ROW(F$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(G$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,G$31:G$42,                _xlpm.k,MAX(0,ROW()-ROW(G$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(H$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,H$31:H$42,                _xlpm.k,MAX(0,ROW()-ROW(H$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(I$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,I$31:I$42,                _xlpm.k,MAX(0,ROW()-ROW(I$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(J$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,J$31:J$42,                _xlpm.k,MAX(0,ROW()-ROW(J$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(K$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,K$31:K$42,                _xlpm.k,MAX(0,ROW()-ROW(K$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(L$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,L$31:L$42,                _xlpm.k,MAX(0,ROW()-ROW(L$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(M$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,M$31:M$42,                _xlpm.k,MAX(0,ROW()-ROW(M$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(N$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,N$31:N$42,                _xlpm.k,MAX(0,ROW()-ROW(N$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(O$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,O$31:O$42,                _xlpm.k,MAX(0,ROW()-ROW(O$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(P$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,P$31:P$42,                _xlpm.k,MAX(0,ROW()-ROW(P$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Q$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Q$31:Q$42,                _xlpm.k,MAX(0,ROW()-ROW(Q$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(R$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,R$31:R$42,                _xlpm.k,MAX(0,ROW()-ROW(R$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(S$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,S$31:S$42,                _xlpm.k,MAX(0,ROW()-ROW(S$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(T$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,T$31:T$42,                _xlpm.k,MAX(0,ROW()-ROW(T$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(U$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,U$31:U$42,                _xlpm.k,MAX(0,ROW()-ROW(U$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(V$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,V$31:V$42,                _xlpm.k,MAX(0,ROW()-ROW(V$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(W$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,W$31:W$42,                _xlpm.k,MAX(0,ROW()-ROW(W$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(X$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,X$31:X$42,                _xlpm.k,MAX(0,ROW()-ROW(X$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Y$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Y$31:Y$42,                _xlpm.k,MAX(0,ROW()-ROW(Y$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Z$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Z$31:Z$42,                _xlpm.k,MAX(0,ROW()-ROW(Z$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AA$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AA$31:AA$42,                _xlpm.k,MAX(0,ROW()-ROW(AA$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AB$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AB$31:AB$42,                _xlpm.k,MAX(0,ROW()-ROW(AB$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AC$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AC$31:AC$42,                _xlpm.k,MAX(0,ROW()-ROW(AC$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AD$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AD$31:AD$42,                _xlpm.k,MAX(0,ROW()-ROW(AD$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AE$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AE$31:AE$42,                _xlpm.k,MAX(0,ROW()-ROW(AE$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AF$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AF$31:AF$42,                _xlpm.k,MAX(0,ROW()-ROW(AF$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AG$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AG$31:AG$42,                _xlpm.k,MAX(0,ROW()-ROW(AG$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AH$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AH$31:AH$42,                _xlpm.k,MAX(0,ROW()-ROW(AH$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AI$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AI$31:AI$42,                _xlpm.k,MAX(0,ROW()-ROW(AI$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AJ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AJ$31:AJ$42,                _xlpm.k,MAX(0,ROW()-ROW(AJ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AK$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AK$31:AK$42,                _xlpm.k,MAX(0,ROW()-ROW(AK$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AL$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AL$31:AL$42,                _xlpm.k,MAX(0,ROW()-ROW(AL$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AM$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AM$31:AM$42,                _xlpm.k,MAX(0,ROW()-ROW(AM$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AN$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AN$31:AN$42,                _xlpm.k,MAX(0,ROW()-ROW(AN$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AO$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AO$31:AO$42,                _xlpm.k,MAX(0,ROW()-ROW(AO$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AP$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AP$31:AP$42,                _xlpm.k,MAX(0,ROW()-ROW(AP$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AQ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AQ$31:AQ$42,                _xlpm.k,MAX(0,ROW()-ROW(AQ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AR$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AR$31:AR$42,                _xlpm.k,MAX(0,ROW()-ROW(AR$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
["Dez Folgej.",{"$f":"_xlfn.LET(\n  _xlpm.loan,N(B$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,B$31:B$42,                _xlpm.k,MAX(0,ROW()-ROW(B$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(C$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,C$31:C$42,                _xlpm.k,MAX(0,ROW()-ROW(C$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(D$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,D$31:D$42,                _xlpm.k,MAX(0,ROW()-ROW(D$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(E$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,E$31:E$42,                _xlpm.k,MAX(0,ROW()-ROW(E$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(F$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,F$31:F$42,                _xlpm.k,MAX(0,ROW()-ROW(F$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(G$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,G$31:G$42,                _xlpm.k,MAX(0,ROW()-ROW(G$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(H$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,H$31:H$42,                _xlpm.k,MAX(0,ROW()-ROW(H$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(I$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,I$31:I$42,                _xlpm.k,MAX(0,ROW()-ROW(I$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(J$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,J$31:J$42,                _xlpm.k,MAX(0,ROW()-ROW(J$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(K$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,K$31:K$42,                _xlpm.k,MAX(0,ROW()-ROW(K$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(L$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,L$31:L$42,                _xlpm.k,MAX(0,ROW()-ROW(L$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(M$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,M$31:M$42,                _xlpm.k,MAX(0,ROW()-ROW(M$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(N$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,N$31:N$42,                _xlpm.k,MAX(0,ROW()-ROW(N$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(O$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,O$31:O$42,                _xlpm.k,MAX(0,ROW()-ROW(O$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(P$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,P$31:P$42,                _xlpm.k,MAX(0,ROW()-ROW(P$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Q$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Q$31:Q$42,                _xlpm.k,MAX(0,ROW()-ROW(Q$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(R$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,R$31:R$42,                _xlpm.k,MAX(0,ROW()-ROW(R$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(S$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,S$31:S$42,                _xlpm.k,MAX(0,ROW()-ROW(S$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(T$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,T$31:T$42,                _xlpm.k,MAX(0,ROW()-ROW(T$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(U$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,U$31:U$42,                _xlpm.k,MAX(0,ROW()-ROW(U$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(V$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,V$31:V$42,                _xlpm.k,MAX(0,ROW()-ROW(V$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(W$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,W$31:W$42,                _xlpm.k,MAX(0,ROW()-ROW(W$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(X$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,X$31:X$42,                _xlpm.k,MAX(0,ROW()-ROW(X$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Y$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Y$31:Y$42,                _xlpm.k,MAX(0,ROW()-ROW(Y$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(Z$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,Z$31:Z$42,                _xlpm.k,MAX(0,ROW()-ROW(Z$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AA$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AA$31:AA$42,                _xlpm.k,MAX(0,ROW()-ROW(AA$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AB$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AB$31:AB$42,                _xlpm.k,MAX(0,ROW()-ROW(AB$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AC$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AC$31:AC$42,                _xlpm.k,MAX(0,ROW()-ROW(AC$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AD$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AD$31:AD$42,                _xlpm.k,MAX(0,ROW()-ROW(AD$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AE$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AE$31:AE$42,                _xlpm.k,MAX(0,ROW()-ROW(AE$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AF$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AF$31:AF$42,                _xlpm.k,MAX(0,ROW()-ROW(AF$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AG$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AG$31:AG$42,                _xlpm.k,MAX(0,ROW()-ROW(AG$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AH$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AH$31:AH$42,                _xlpm.k,MAX(0,ROW()-ROW(AH$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AI$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AI$31:AI$42,                _xlpm.k,MAX(0,ROW()-ROW(AI$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AJ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AJ$31:AJ$42,                _xlpm.k,MAX(0,ROW()-ROW(AJ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AK$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AK$31:AK$42,                _xlpm.k,MAX(0,ROW()-ROW(AK$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AL$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AL$31:AL$42,                _xlpm.k,MAX(0,ROW()-ROW(AL$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AM$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AM$31:AM$42,                _xlpm.k,MAX(0,ROW()-ROW(AM$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AN$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AN$31:AN$42,                _xlpm.k,MAX(0,ROW()-ROW(AN$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AO$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AO$31:AO$42,                _xlpm.k,MAX(0,ROW()-ROW(AO$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AP$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AP$31:AP$42,                _xlpm.k,MAX(0,ROW()-ROW(AP$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AQ$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AQ$31:AQ$42,                _xlpm.k,MAX(0,ROW()-ROW(AQ$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N(AR$26),\n  _xlpm.rJahr,N($C$2),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,AR$31:AR$42,                _xlpm.k,MAX(0,ROW()-ROW(AR$61)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
[]
["Schonung:"]
[]
["Jan"]
["Feb"]
["Mrz"]
["Apr"]
["Mai"]
["Jun"]
["Jul"]
["Aug",null,"X"]
["Sep",null,"X"]
["Okt",null,"X"]
["Nov",null,"X"]
["Dez"]
["Jan Folgej."]
["Feb Folgej."]
["Mrz Folgej."]
["Apr Folgej."]
["Mai Folgej."]
["Jun Folgej."]
["Jul Folgej."]
["Aug Folgej.","X"]
["Sep Folgej."]
["Okt Folgej."]
["Nov Folgej."]
["Dez Folgej."]

{"sheet":"Formular","index":1,"n_rows":42,"n_cols":5,"rows_kept":42,"cut":false,"hidden":false,"merged":[[27,1,27,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[5,1,5,2],[0,1,0,2],[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2]]}
[1001,{"$f":"HLOOKUP(A1,'Darlehen Übersicht'!$B$4:$AA$44,2,FALSE)","v":"Müller"},null,{"$f":"IF(B1=\"\",\"\",_xlfn.XLOOKUP(B1,DQ!$B$1:$B$199,DQ!$C$1:$C$199,\"\"))","v":"Eva"},{"$f":"IF(B1=\"\",\"\",_xlfn.XLOOKUP(B1,DQ!$B$1:$B$199,DQ!$A$1:$A$199,\"\"))","v":10114}]
["Darlehen",{"$f":"HLOOKUP(A1,'Darlehen Übersicht'!$B$4:$AA$44,6,FALSE)","v":5000},null,"vom",{"$f":"HLOOKUP(A1,'Darlehen Übersicht'!$B$4:$AA$44,5,FALSE)","v":"2025-01-01"}]
["Raten in €",{"$f":"HLOOKUP(A1,'Darlehen Übersicht'!$B$4:$AA$44,7,FALSE)","v":1000},null,"Tilgung",{"$f":"HLOOKUP(A1,'Darlehen Übersicht'!$B$4:$AA$44,10,FALSE)","v":2025}]
["Anzahl Raten",{"$f":"HLOOKUP(A1,'Darlehen Übersicht'!$B$4:$AA$44,8,FALSE)","v":0}]
["Gebühr",{"$f":"'Darlehen Übersicht'!C1","v":5},null,"Gesamt",{"$f":"SUM(D8:D19)","v":0}]
["Zinssatz ",{"$f":"'Darlehen Übersicht'!C2","v":8.5000000000000006E-2},null,"Gesamt",{"$f":"SUM(E8:E19)","v":423.85752688172062}]
["Erste Rate",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44,9,FALSE)","v":"Mai Folgej."},"Rest","Gebühr","Zins"]
["Jan",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:1)+10, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.start,$B$7,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n\n  _xlpm.startIdx,IFERROR(MATCH(LEFT(_xlpm.start&\"\",3),_xlpm.monList,0),0),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.start&\"\")),\n  _xlpm.startEff,_xlpm.startIdx+IF(_xlpm.isFolge,12,0),\n\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,_xlpm.startEff>0,_xlpm.grantIdx>0),\n\n  _xlpm.paid_to_date,SUM($B$8:B8),\n  _xlpm.restAfter,MAX(0,_xlpm.loan-_xlpm.paid_to_date),\n\n  IF(_xlpm.valid,\n      IF(_xlpm.curIdx<_xlpm.grantIdx,0,\n           IF(_xlpm.curIdx<_xlpm.startEff,_xlpm.loan,_xlpm.restAfter)\n      ),\n      0)\n)","v":5000},{"$f":"IF(AND($B$2>=1000, ISNUMBER(B8), B8>0), $B$5, \"\")","v":""},{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.rJahr,$B$6,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM($B7:B$8),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":34.274193548387103}]
["Feb",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:2)+10, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.start,$B$7,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n\n  _xlpm.startIdx,IFERROR(MATCH(LEFT(_xlpm.start&\"\",3),_xlpm.monList,0),0),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.start&\"\")),\n  _xlpm.startEff,_xlpm.startIdx+IF(_xlpm.isFolge,12,0),\n\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,_xlpm.startEff>0,_xlpm.grantIdx>0),\n\n  _xlpm.paid_to_date,SUM($B$8:B9),\n  _xlpm.restAfter,MAX(0,_xlpm.loan-_xlpm.paid_to_date),\n\n  IF(_xlpm.valid,\n      IF(_xlpm.curIdx<_xlpm.grantIdx,0,\n           IF(_xlpm.curIdx<_xlpm.startEff,_xlpm.loan,_xlpm.restAfter)\n      ),\n      0)\n)","v":5000},{"$f":"IF(AND($B$2>=1000, ISNUMBER(B9), B9>0), $B$5, \"\")","v":""},{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.rJahr,$B$6,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM($B8:B$8),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671}]
["Mrz",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:3)+10, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.start,$B$7,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n\n  _xlpm.startIdx,IFERROR(MATCH(LEFT(_xlpm.start&\"\",3),_xlpm.monList,0),0),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.start&\"\")),\n  _xlpm.startEff,_xlpm.startIdx+IF(_xlpm.isFolge,12,0),\n\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,_xlpm.startEff>0,_xlpm.grantIdx>0),\n\n  _xlpm.paid_to_date,SUM($B$8:B10),\n  _xlpm.restAfter,MAX(0,_xlpm.loan-_xlpm.paid_to_date),\n\n  IF(_xlpm.valid,\n      IF(_xlpm.curIdx<_xlpm.grantIdx,0,\n           IF(_xlpm.curIdx<_xlpm.startEff,_xlpm.loan,_xlpm.restAfter)\n      ),\n      0)\n)","v":5000},"",{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.rJahr,$B$6,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM($B$8:B9),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671}]
["Apr",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:4)+10, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.start,$B$7,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n\n  _xlpm.startIdx,IFERROR(MATCH(LEFT(_xlpm.start&\"\",3),_xlpm.monList,0),0),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.start&\"\")),\n  _xlpm.startEff,_xlpm.startIdx+IF(_xlpm.isFolge,12,0),\n\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,_xlpm.startEff>0,_xlpm.grantIdx>0),\n\n  _xlpm.paid_to_date,SUM($B$8:B11),\n  _xlpm.restAfter,MAX(0,_xlpm.loan-_xlpm.paid_to_date),\n\n  IF(_xlpm.valid,\n      IF(_xlpm.curIdx<_xlpm.grantIdx,0,\n           IF(_xlpm.curIdx<_xlpm.startEff,_xlpm.loan,_xlpm.restAfter)\n      ),\n      0)\n)","v":5000},"",{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.rJahr,$B$6,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM($B$8:B10),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671}]
["Mai",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:5)+10, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.start,$B$7,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n\n  _xlpm.startIdx,IFERROR(MATCH(LEFT(_xlpm.start&\"\",3),_xlpm.monList,0),0),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.start&\"\")),\n  _xlpm.startEff,_xlpm.startIdx+IF(_xlpm.isFolge,12,0),\n\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,_xlpm.startEff>0,_xlpm.grantIdx>0),\n\n  _xlpm.paid_to_date,SUM($B$8:B12),\n  _xlpm.restAfter,MAX(0,_xlpm.loan-_xlpm.paid_to_date),\n\n  IF(_xlpm.valid,\n      IF(_xlpm.curIdx<_xlpm.grantIdx,0,\n           IF(_xlpm.curIdx<_xlpm.startEff,_xlpm.loan,_xlpm.restAfter)\n      ),\n      0)\n)","v":5000},"",{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.rJahr,$B$6,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM($B$8:B11),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671}]
["Jun",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:6)+10, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.start,$B$7,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n\n  _xlpm.startIdx,IFERROR(MATCH(LEFT(_xlpm.start&\"\",3),_xlpm.monList,0),0),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.start&\"\")),\n  _xlpm.startEff,_xlpm.startIdx+IF(_xlpm.isFolge,12,0),\n\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,_xlpm.startEff>0,_xlpm.grantIdx>0),\n\n  _xlpm.paid_to_date,SUM($B$8:B13),\n  _xlpm.restAfter,MAX(0,_xlpm.loan-_xlpm.paid_to_date),\n\n  IF(_xlpm.valid,\n      IF(_xlpm.curIdx<_xlpm.grantIdx,0,\n           IF(_xlpm.curIdx<_xlpm.startEff,_xlpm.loan,_xlpm.restAfter)\n      ),\n      0)\n)","v":5000},"",{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.rJahr,$B$6,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM($B$8:B12),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671}]
["Jul",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:7)+10, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.start,$B$7,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n\n  _xlpm.startIdx,IFERROR(MATCH(LEFT(_xlpm.start&\"\",3),_xlpm.monList,0),0),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.start&\"\")),\n  _xlpm.startEff,_xlpm.startIdx+IF(_xlpm.isFolge,12,0),\n\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,_xlpm.startEff>0,_xlpm.grantIdx>0),\n\n  _xlpm.paid_to_date,SUM($B$8:B14),\n  _xlpm.restAfter,MAX(0,_xlpm.loan-_xlpm.paid_to_date),\n\n  IF(_xlpm.valid,\n      IF(_xlpm.curIdx<_xlpm.grantIdx,0,\n           IF(_xlpm.curIdx<_xlpm.startEff,_xlpm.loan,_xlpm.restAfter)\n      ),\n      0)\n)","v":5000},"",{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.rJahr,$B$6,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM($B$8:B13),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671}]
["Aug",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:8)+10, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.start,$B$7,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n\n  _xlpm.startIdx,IFERROR(MATCH(LEFT(_xlpm.start&\"\",3),_xlpm.monList,0),0),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.start&\"\")),\n  _xlpm.startEff,_xlpm.startIdx+IF(_xlpm.isFolge,12,0),\n\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,_xlpm.startEff>0,_xlpm.grantIdx>0),\n\n  _xlpm.paid_to_date,SUM($B$8:B15),\n  _xlpm.restAfter,MAX(0,_xlpm.loan-_xlpm.paid_to_date),\n\n  IF(_xlpm.valid,\n      IF(_xlpm.curIdx<_xlpm.grantIdx,0,\n           IF(_xlpm.curIdx<_xlpm.startEff,_xlpm.loan,_xlpm.restAfter)\n      ),\n      0)\n)","v":5000},"",{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.rJahr,$B$6,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM($B$8:B14),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671}]
["Sep",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:9)+10, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.start,$B$7,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n\n  _xlpm.startIdx,IFERROR(MATCH(LEFT(_xlpm.start&\"\",3),_xlpm.monList,0),0),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.start&\"\")),\n  _xlpm.startEff,_xlpm.startIdx+IF(_xlpm.isFolge,12,0),\n\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,_xlpm.startEff>0,_xlpm.grantIdx>0),\n\n  _xlpm.paid_to_date,SUM($B$8:B16),\n  _xlpm.restAfter,MAX(0,_xlpm.loan-_xlpm.paid_to_date),\n\n  IF(_xlpm.valid,\n      IF(_xlpm.curIdx<_xlpm.grantIdx,0,\n           IF(_xlpm.curIdx<_xlpm.startEff,_xlpm.loan,_xlpm.restAfter)\n      ),\n      0)\n)","v":5000},"",{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.rJahr,$B$6,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM($B$8:B15),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671}]
["Okt",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:10)+10, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.start,$B$7,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n\n  _xlpm.startIdx,IFERROR(MATCH(LEFT(_xlpm.start&\"\",3),_xlpm.monList,0),0),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.start&\"\")),\n  _xlpm.startEff,_xlpm.startIdx+IF(_xlpm.isFolge,12,0),\n\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,_xlpm.startEff>0,_xlpm.grantIdx>0),\n\n  _xlpm.paid_to_date,SUM($B$8:B17),\n  _xlpm.restAfter,MAX(0,_xlpm.loan-_xlpm.paid_to_date),\n\n  IF(_xlpm.valid,\n      IF(_xlpm.curIdx<_xlpm.grantIdx,0,\n           IF(_xlpm.curIdx<_xlpm.startEff,_xlpm.loan,_xlpm.restAfter)\n      ),\n      0)\n)","v":5000},"",{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.rJahr,$B$6,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM($B$8:B16),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671}]
["Nov",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:11)+10, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.start,$B$7,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n\n  _xlpm.startIdx,IFERROR(MATCH(LEFT(_xlpm.start&\"\",3),_xlpm.monList,0),0),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.start&\"\")),\n  _xlpm.startEff,_xlpm.startIdx+IF(_xlpm.isFolge,12,0),\n\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,_xlpm.startEff>0,_xlpm.grantIdx>0),\n\n  _xlpm.paid_to_date,SUM($B$8:B18),\n  _xlpm.restAfter,MAX(0,_xlpm.loan-_xlpm.paid_to_date),\n\n  IF(_xlpm.valid,\n      IF(_xlpm.curIdx<_xlpm.grantIdx,0,\n           IF(_xlpm.curIdx<_xlpm.startEff,_xlpm.loan,_xlpm.restAfter)\n      ),\n      0)\n)","v":5000},"",{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.rJahr,$B$6,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM($B$8:B17),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671}]
["Dez",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:12)+10, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.start,$B$7,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n\n  _xlpm.startIdx,IFERROR(MATCH(LEFT(_xlpm.start&\"\",3),_xlpm.monList,0),0),\n  _xlpm.isFolge,ISNUMBER(SEARCH(\"Folge\",_xlpm.start&\"\")),\n  _xlpm.startEff,_xlpm.startIdx+IF(_xlpm.isFolge,12,0),\n\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,_xlpm.startEff>0,_xlpm.grantIdx>0),\n\n  _xlpm.paid_to_date,SUM($B$8:B19),\n  _xlpm.restAfter,MAX(0,_xlpm.loan-_xlpm.paid_to_date),\n\n  IF(_xlpm.valid,\n      IF(_xlpm.curIdx<_xlpm.grantIdx,0,\n           IF(_xlpm.curIdx<_xlpm.startEff,_xlpm.loan,_xlpm.restAfter)\n      ),\n      0)\n)","v":5000},"",{"$f":"_xlfn.LET(\n  _xlpm.loan,$B$2,\n  _xlpm.rJahr,$B$6,\n  _xlpm.grant,$E$2,\n  _xlpm.monList,{\"Jan\";\"Feb\";\"Mrz\";\"Apr\";\"Mai\";\"Jun\";\"Jul\";\"Aug\";\"Sep\";\"Okt\";\"Nov\";\"Dez\"},\n  _xlpm.curName,LEFT(INDEX($A$8:$A$19,ROW()-ROW($A$8)+1),3),\n  _xlpm.curIdx,IFERROR(MATCH(_xlpm.curName,_xlpm.monList,0),0),\n  _xlpm.grantIdx,IFERROR(MATCH(TEXT(_xlpm.grant,\"MMM\"),_xlpm.monList,0),0),\n  _xlpm.monthDate,IF(_xlpm.curIdx>0,DATE(YEAR(_xlpm.grant),_xlpm.curIdx,1),0),\n  _xlpm.daysInMonth,IF(_xlpm.monthDate>0,DAY(EOMONTH(_xlpm.monthDate,0)),0),\n  _xlpm.anteil,IF(_xlpm.curIdx=_xlpm.grantIdx,MAX(0,_xlpm.daysInMonth-DAY(_xlpm.grant))/_xlpm.daysInMonth,1),\n  _xlpm.paid_before,SUM($B$8:B18),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  _xlpm.valid,AND(ISNUMBER(_xlpm.loan),_xlpm.loan>0,ISNUMBER(_xlpm.rJahr),_xlpm.rJahr>0,ISNUMBER(_xlpm.grant),_xlpm.grantIdx>0,_xlpm.curIdx>0),\n  IF(_xlpm.valid,IF(_xlpm.curIdx<_xlpm.grantIdx,0,_xlpm.rest_vor * _xlpm.rJahr/12 * _xlpm.anteil),0)\n)","v":35.416666666666671}]
["Übertrag",{"$f":"MAX(0, B$2 - SUM(B8:B19))","v":5000}]
[]
[]
[{"$f":"A1","v":1001},{"$f":"B1","v":"Müller"},null,{"$f":"D1","v":"Eva"},{"$f":"E1","v":10114}]
["Darlehen Rest",{"$f":"B20","v":5000},null,"vom",{"$f":"E2","v":"2025-01-01"}]
["Raten in €",{"$f":"B3","v":1000},null,"Tilgung",{"$f":"HLOOKUP(A1,'Darlehen Übersicht'!$B$4:$AA$44,27,FALSE)","v":2026}]
["Anzahl Raten",{"$f":"IF(B24=0,0,ROUNDUP(B24/B25,0))","v":5}]
["Gebühr",{"$f":"B5","v":5},null,"Gesamt",{"$f":"SUM(D30:D41)","v":25}]
["Zinssatz ",{"$f":"B6","v":8.5000000000000006E-2},null,"Gesamt",{"$f":"SUM(E30:E41)","v":247.91666666666671}]
["Erste Rate",{"$f":"IF(NOT(ISNUMBER(SEARCH(\"Folgej.\",B7))),B7,VLOOKUP(B7,DQ!E3:F14,2,FALSE))","v":"Mai"},"Rest","Gebühr","Zins"]
["Jan",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:1)+27, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rng,$B$30:$B$41,\n  _xlpm.k,ROW()-ROW($C$30)+1,\n  _xlpm.paid,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k)),\n  IF(_xlpm.loan>0,MAX(0,_xlpm.loan-_xlpm.paid),0)\n)","v":5000},{"$f":"IF(AND($B$24>=1000,ISNUMBER($B30),$B30>0),$B$27,0)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rJahr,N($B$28),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,$B$30:$B$41,                _xlpm.k,MAX(0,ROW()-ROW($E$30)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":35.416666666666671}]
["Feb",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:2)+27, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rng,$B$30:$B$41,\n  _xlpm.k,ROW()-ROW($C$30)+1,\n  _xlpm.paid,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k)),\n  IF(_xlpm.loan>0,MAX(0,_xlpm.loan-_xlpm.paid),0)\n)","v":5000},{"$f":"IF(AND($B$24>=1000,ISNUMBER($B31),$B31>0),$B$27,0)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rJahr,N($B$28),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,$B$30:$B$41,                _xlpm.k,MAX(0,ROW()-ROW($E$30)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":35.416666666666671}]
["Mrz",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:3)+27, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rng,$B$30:$B$41,\n  _xlpm.k,ROW()-ROW($C$30)+1,\n  _xlpm.paid,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k)),\n  IF(_xlpm.loan>0,MAX(0,_xlpm.loan-_xlpm.paid),0)\n)","v":5000},0,{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rJahr,N($B$28),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,$B$30:$B$41,                _xlpm.k,MAX(0,ROW()-ROW($E$30)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":35.416666666666671}]
["Apr",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:4)+27, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rng,$B$30:$B$41,\n  _xlpm.k,ROW()-ROW($C$30)+1,\n  _xlpm.paid,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k)),\n  IF(_xlpm.loan>0,MAX(0,_xlpm.loan-_xlpm.paid),0)\n)","v":5000},0,{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rJahr,N($B$28),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,$B$30:$B$41,                _xlpm.k,MAX(0,ROW()-ROW($E$30)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":35.416666666666671}]
["Mai",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:5)+27, FALSE)","v":1000},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rng,$B$30:$B$41,\n  _xlpm.k,ROW()-ROW($C$30)+1,\n  _xlpm.paid,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k)),\n  IF(_xlpm.loan>0,MAX(0,_xlpm.loan-_xlpm.paid),0)\n)","v":4000},5,{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rJahr,N($B$28),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,$B$30:$B$41,                _xlpm.k,MAX(0,ROW()-ROW($E$30)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":35.416666666666671}]
["Jun",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:6)+27, FALSE)","v":1000},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rng,$B$30:$B$41,\n  _xlpm.k,ROW()-ROW($C$30)+1,\n  _xlpm.paid,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k)),\n  IF(_xlpm.loan>0,MAX(0,_xlpm.loan-_xlpm.paid),0)\n)","v":3000},5,{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rJahr,N($B$28),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,$B$30:$B$41,                _xlpm.k,MAX(0,ROW()-ROW($E$30)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":28.333333333333336}]
["Jul",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:7)+27, FALSE)","v":1000},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rng,$B$30:$B$41,\n  _xlpm.k,ROW()-ROW($C$30)+1,\n  _xlpm.paid,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k)),\n  IF(_xlpm.loan>0,MAX(0,_xlpm.loan-_xlpm.paid),0)\n)","v":2000},{"$f":"IF(AND($B$24>=1000,ISNUMBER($B36),$B36>0),$B$27,0)","v":5},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rJahr,N($B$28),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,$B$30:$B$41,                _xlpm.k,MAX(0,ROW()-ROW($E$30)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":21.25}]
["Aug",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:8)+27, FALSE)","v":1000},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rng,$B$30:$B$41,\n  _xlpm.k,ROW()-ROW($C$30)+1,\n  _xlpm.paid,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k)),\n  IF(_xlpm.loan>0,MAX(0,_xlpm.loan-_xlpm.paid),0)\n)","v":1000},5,{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rJahr,N($B$28),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,$B$30:$B$41,                _xlpm.k,MAX(0,ROW()-ROW($E$30)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":14.166666666666668}]
["Sep",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:9)+27, FALSE)","v":1000},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rng,$B$30:$B$41,\n  _xlpm.k,ROW()-ROW($C$30)+1,\n  _xlpm.paid,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k)),\n  IF(_xlpm.loan>0,MAX(0,_xlpm.loan-_xlpm.paid),0)\n)","v":0},5,{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rJahr,N($B$28),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,$B$30:$B$41,                _xlpm.k,MAX(0,ROW()-ROW($E$30)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":7.0833333333333339}]
["Okt",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:10)+27, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rng,$B$30:$B$41,\n  _xlpm.k,ROW()-ROW($C$30)+1,\n  _xlpm.paid,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k)),\n  IF(_xlpm.loan>0,MAX(0,_xlpm.loan-_xlpm.paid),0)\n)","v":0},0,{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rJahr,N($B$28),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,$B$30:$B$41,                _xlpm.k,MAX(0,ROW()-ROW($E$30)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
["Nov",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:11)+27, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rng,$B$30:$B$41,\n  _xlpm.k,ROW()-ROW($C$30)+1,\n  _xlpm.paid,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k)),\n  IF(_xlpm.loan>0,MAX(0,_xlpm.loan-_xlpm.paid),0)\n)","v":0},0,{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rJahr,N($B$28),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,$B$30:$B$41,                _xlpm.k,MAX(0,ROW()-ROW($E$30)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
["Dez",{"$f":"HLOOKUP($A$1,'Darlehen Übersicht'!$B$4:$AA$44, ROWS($1:12)+27, FALSE)","v":0},{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rng,$B$30:$B$41,\n  _xlpm.k,ROW()-ROW($C$30)+1,\n  _xlpm.paid,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k)),\n  IF(_xlpm.loan>0,MAX(0,_xlpm.loan-_xlpm.paid),0)\n)","v":0},0,{"$f":"_xlfn.LET(\n  _xlpm.loan,N($B$24),\n  _xlpm.rJahr,N($B$28),\n  _xlpm.rMonat,_xlpm.rJahr/12,\n  _xlpm.rng,$B$30:$B$41,                _xlpm.k,MAX(0,ROW()-ROW($E$30)),\n  _xlpm.paid_before,IF(_xlpm.k=0,0,SUM(INDEX(_xlpm.rng,1):INDEX(_xlpm.rng,_xlpm.k))),\n  _xlpm.rest_vor,MAX(0,_xlpm.loan-_xlpm.paid_before),\n  IF(AND(_xlpm.loan>0,_xlpm.rJahr>0), _xlpm.rest_vor*_xlpm.rMonat, 0)\n)","v":0}]
["Übertrag",{"$f":"MAX(0, B$24 - SUM(B30:B41))","v":0}]

{"sheet":"DQ","index":2,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Personalnummer","Familienname","Vorname",null,null,null,null,"Dateiname:",{"$f":"\"Darlehen \"&Formular!A1&\" \"&Formular!B1&\" \"&Formular!D1&\" \"&\"PNr.\"&\" \"&Formular!E1&\" vom \"&TEXT(Formular!E2,\"TT.MM.JJJJ\")","v":"Darlehen 1001 Müller Eva PNr. 10114 vom 01.01.2025"}]
[10109,"Seger","Hanz"]
[10114,"Müller","Eva",null,{"$f":"F15","v":"Jan Folgej."},"Jan"]
[10119,"Schmidt","Frank",null,{"$f":"F16","v":"Feb Folgej."},"Feb",null,"Festwerte:"]
[null,null,null,null,"Mrz Folgej.","Mrz",null,"Gebühren",5]
[null,null,null,null,"Apr Folgej.","Apr",null,"Zinsen",8.5000000000000006E-2]
[null,null,null,null,"Mai Folgej.","Mai"]
[null,null,null,null,"Jun Folgej.","Jun"]
[null,null,null,null,"Jul Folgej.","Jul"]
[null,null,null,null,"Aug Folgej.","Aug"]
[null,null,null,null,"Sep Folgej.","Sep"]
[null,null,null,null,"Okt Folgej.","Okt"]
[null,null,null,null,"Nov Folgej.","Nov"]
[null,null,null,null,"Dez Folgej.","Dez"]
[null,null,null,null,null,"Jan Folgej."]
[null,null,null,null,null,"Feb Folgej."]
[null,null,null,null,null,"Mrz Folgej."]
[null,null,null,null,null,"Apr Folgej."]
[null,null,null,null,null,"Mai Folgej."]
[null,null,null,null,null,"Jun Folgej."]
[null,null,null,null,null,"Jul Folgej."]
[null,null,null,null,null,"Aug Folgej."]
[null,null,null,null,null,"Sep Folgej."]
[null,null,null,null,null,"Okt Folgej."]
[null,null,null,null,null,"Nov Folgej."]
[null,null,null,null,null,"Dez Folgej."]

{"sheet":"Auswertung","index":3,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Jahr","Angefallene Zinsen","Angefallene Gebühr","Rest-Darlehen"]
[2025,{"$f":"SUMIFS('Darlehen Übersicht'!$B$27:$AR$27,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A2)\n+SUMIFS('Darlehen Übersicht'!$B$43:$AR$43,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A2)","v":423.85752688172062},{"$f":"SUMIFS('Darlehen Übersicht'!$B$28:$AR$28,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A2)\n+SUMIFS('Darlehen Übersicht'!$B$44:$AR$44,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A2)","v":0},{"$f":"SUMIFS('Darlehen Übersicht'!$B$26:$AR$26,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A2)\n+SUMIFS('Darlehen Übersicht'!$B$42:$AR$42,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A2)","v":5000}]
[2026,{"$f":"SUMIFS('Darlehen Übersicht'!$B$27:$AR$27,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A3)\n+SUMIFS('Darlehen Übersicht'!$B$43:$AR$43,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A3)","v":297.02777777777783},{"$f":"SUMIFS('Darlehen Übersicht'!$B$28:$AR$28,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A3)\n+SUMIFS('Darlehen Übersicht'!$B$44:$AR$44,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A3)","v":0},{"$f":"SUMIFS('Darlehen Übersicht'!$B$26:$AR$26,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A3)\n+SUMIFS('Darlehen Übersicht'!$B$42:$AR$42,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A3)","v":0}]
[2027,{"$f":"SUMIFS('Darlehen Übersicht'!$B$27:$AR$27,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A4)\n+SUMIFS('Darlehen Übersicht'!$B$43:$AR$43,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A4)","v":0},{"$f":"SUMIFS('Darlehen Übersicht'!$B$28:$AR$28,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A4)\n+SUMIFS('Darlehen Übersicht'!$B$44:$AR$44,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A4)","v":0},{"$f":"SUMIFS('Darlehen Übersicht'!$B$26:$AR$26,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A4)\n+SUMIFS('Darlehen Übersicht'!$B$42:$AR$42,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A4)","v":0}]
[2028,{"$f":"SUMIFS('Darlehen Übersicht'!$B$27:$AR$27,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A5)\n+SUMIFS('Darlehen Übersicht'!$B$43:$AR$43,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A5)","v":0},{"$f":"SUMIFS('Darlehen Übersicht'!$B$28:$AR$28,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A5)\n+SUMIFS('Darlehen Übersicht'!$B$44:$AR$44,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A5)","v":0},{"$f":"SUMIFS('Darlehen Übersicht'!$B$26:$AR$26,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A5)\n+SUMIFS('Darlehen Übersicht'!$B$42:$AR$42,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A5)","v":0}]
[2029,{"$f":"SUMIFS('Darlehen Übersicht'!$B$27:$AR$27,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A6)\n+SUMIFS('Darlehen Übersicht'!$B$43:$AR$43,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A6)","v":0},{"$f":"SUMIFS('Darlehen Übersicht'!$B$28:$AR$28,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A6)\n+SUMIFS('Darlehen Übersicht'!$B$44:$AR$44,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A6)","v":0},{"$f":"SUMIFS('Darlehen Übersicht'!$B$26:$AR$26,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A6)\n+SUMIFS('Darlehen Übersicht'!$B$42:$AR$42,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A6)","v":0}]
[2030,{"$f":"SUMIFS('Darlehen Übersicht'!$B$27:$AR$27,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A7)\n+SUMIFS('Darlehen Übersicht'!$B$43:$AR$43,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A7)","v":0},{"$f":"SUMIFS('Darlehen Übersicht'!$B$28:$AR$28,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A7)\n+SUMIFS('Darlehen Übersicht'!$B$44:$AR$44,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A7)","v":0},{"$f":"SUMIFS('Darlehen Übersicht'!$B$26:$AR$26,'Darlehen Übersicht'!$B$13:$AR$13, Auswertung!$A7)\n+SUMIFS('Darlehen Übersicht'!$B$42:$AR$42,'Darlehen Übersicht'!$B$30:$AR$30, Auswertung!$A7)","v":0}]