{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Tabelle1"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":0,"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":"Tabelle1","index":0,"n_rows":53,"n_cols":12,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Verminderung","Erhöhung "]
["Jahr","HöchstBMG mon","Höchst BMG Jahr","Monate","erwünschte","BMGM für Karenz","BMGJ für Karenz",1.78E-2,"vierzehntel","Gesamt","Pension","Pension"]
[null,null,null,null,"neue BMG",null,null,null,null,null,"Mann","Frau"]
[]
[2028]
[2027]
[2026,6930,97020]
[2025,6450,{"$f":"B11*14","v":90300},null,null,null,null,{"$f":"C11*0.0178","v":1607.34},{"$f":"H11/14","v":114.80999999999999}]
[{"$f":"A11-1","v":2024},6060,{"$f":"B12*14","v":84840},null,null,null,null,{"$f":"C12*0.0178","v":1510.152},{"$f":"H12/14","v":107.86800000000001}]
[{"$f":"A12-1","v":2023},5850,81900,null,null,null,null,1457.82,104.13]
[2022,5670,79380,null,null,null,null,1412.9639999999999,100.926]
[2021,5550,77700,null,null,null,null,1383.06,98.789999999999992]
[2020,5370,75180,null,null,null,null,1338.204,95.585999999999999]
[2019,5220,73080,null,null,null,null,1300.8240000000001,92.916000000000011]
[2018,5130,71820,null,null,null,null,1278.396,91.313999999999993]
[2017,4980,69720,null,null,null,null,1241.0160000000001,88.644000000000005]
[2016,4860,68040,null,null,null,null,1211.1120000000001,86.50800000000001]
[2015,4650,65100,null,null,null,null,1158.78,82.77]
[2014,4530,63420,null,null,null,null,1128.876,80.634]
[]
["Übertragungen","Teilgutschrift Mann"]
[]
[]
[2028]
[2027]
[2026,null,null,null,null,2468.0100000000002,{"$f":"F29*12","v":29616.120000000003},{"$f":"G29*0.0178","v":527.16693600000008},{"$f":"H29/14","v":37.654781142857146}]
[2025,null,null,null,null,2300.1,27601.199999999997,491.30135999999993,35.092954285714278]
[2024,null,null,null,null,2163.7800000000002,{"$f":"F31*12","v":25965.360000000001},462.18340799999999,{"$f":"H31/14","v":33.013100571428573}]
[2023,null,null,null,null,2090.61,{"$f":"F32*12","v":25087.32},446.55429599999997,{"$f":"H32/14","v":31.896735428571425}]
[2022,null,null,null,null,2027.75,24333,433.12740000000002,30.937671428571431]
[2021,null,null,null,null,1986.04,23832.48,424.218144,30.301296000000001]
[2020,null,null,null,null,1922.59,23071.079999999998,410.66522399999997,29.333230285714283]
[2019,null,null,null,null,1864.78,22377.360000000001,398.31700799999999,28.451214857142855]
[2018,null,null,null,null,1828.22,21938.639999999999,390.50779199999999,27.893413714285714]
[2017,null,null,null,null,1776.7,21320.400000000001,379.50312000000002,27.107365714285717]
[2016,null,null,null,null,1735.06,20820.72,370.60881599999999,26.472058285714287]
[2015,null,null,null,null,1694.39,20332.68,361.92170399999998,25.851550285714286]
[2014,null,null,null,null,1649.84,19798.079999999998,352.40582399999994,25.171844571428569]
[2013,null,null,null,null,1614.32,{"$f":"F42*12","v":19371.84},344.81875200000002,{"$f":"H42/14","v":24.629910857142857}]
[2012,null,null,null,null,1570.35,18844.199999999997,335.42675999999994,23.959054285714281]
[2011,null,null,null,null,1559.45,18713.400000000001,333.09852000000001,23.792751428571428]
[2010,null,null,null,null,1528.87,18346.439999999999,326.56663199999997,23.326187999999998]
[2009,null,null,null,null,1482.9,17794.800000000003,316.74744000000004,22.624817142857147]
[2008,null,null,null,null,1448.14,17377.68,309.32270399999999,22.094478857142857]
[2007,null,null,null,null,1414.2,16970.400000000001,302.07312000000002,21.576651428571431]
[2006,null,null,null,null,1381.05,16572.599999999999,294.99227999999999,21.070877142857142]
[2005,null,null,null,null,1350,16200,288.36,20.59714285714286]
[2004,null,null,null,null,1319.65,15835.800000000001,281.87724000000003,20.134088571428574]
[]
["Daten eingeben"]