{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["User-INFO","Stammblatt","Zusammenfassung","Kalkulation Herstellungskosten","ILV","Stab_Ö_Details","BERECHNUNGSSÄTZE","Darsteller","Motivliste","Zu 10 (Reise-, Transportkosten)","Finanzierungsplan","Kollektivvertrag","Richt- und Höchstsätze","Tages- und Nächtigungsgelder"],"not_rendered":{"charts":0,"images":10,"macros":1,"external_links":0,"defined_names":82,"comments":5,"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":"User-INFO","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Stammblatt","index":1,"n_rows":54,"n_cols":12,"rows_kept":54,"cut":false,"hidden":false,"merged":[[49,1,49,2],[42,1,42,5],[30,1,30,5],[31,1,31,5],[32,1,32,5],[47,1,47,2],[48,1,48,2],[33,1,33,5],[45,1,45,2],[46,1,46,2],[38,1,38,5],[44,1,44,2],[35,1,36,2],[12,1,12,4],[13,1,13,4],[10,1,10,4],[19,1,19,5],[7,1,7,5],[17,4,17,5],[14,1,14,5],[20,1,20,5],[22,4,22,5],[23,4,23,5],[24,1,24,5],[15,1,15,5]]}
["Projekttitel"]
[{"$f":"IF(L5=1,K7,L7)","v":"STAMMDATENBLATT"}]
[]
[null,null,null,null,null,"Version 17.1"]
[null,null,null,null,null,null,null,null,null,null,"Deutsch",1]
[null,"SPRACHE",null,null,null,null,null,null,null,null,"Englisch"]
[null,null,null,null,null,"(Zutreffendes bitte ankreuzen)",null,null,null,null,"STAMMDATENBLATT","MASTER DATA SHEET"]
[{"$f":"IF($L$5=1,K8,L8)","v":"Produktionsfirma"},null,null,null,null,null,null,null,null,null,"Produktionsfirma","Production company"]
[null,{"$f":"IF($L$5=1,K9,L9)","v":"Ein-Personen-Unternehmen"},null,null,null,null,null,"EPU",false,null,"Ein-Personen-Unternehmen","Single-Person-Company"]
[]
[{"$f":"IF($L$5=1,K11,L11)","v":"Regie"},null,null,null,null,null,null,"K0/0","--> Regie",null,"Regie","Director"]
[null,{"$f":"IF($L$5=1,K12,L12)","v":"Debutfilm (1. abendfüllender Kinofilm)"},null,null,null,null,null,"DEBUT",false,null,"Debutfilm (1. abendfüllender Kinofilm)","Debut-film"]
["Drehbuch",null,null,null,null,null,null,"K0/1","--> Drehbuch",null,"Drehbuch","Scriptwriter"]
["Herstellungsleitung",null,null,null,null,null,null,null,null,null,"Herstellungsleitung","Executive producer"]
["Produktionsleitung",null,null,null,null,null,null,null,null,null,"Produktionsleitung","Production manager"]
["Filmgeschäftsführung"," ",null,null,null,null,null,null,null,null,"Filmgeschäftsführung","Production accountant"]
[]
["Kalkulation vom (Datum)",null,null,{"$f":"IF($L$5=1,K19,L19)","v":"Erstellt von"},null,null,null,null,null,null,"Kalkulation vom (Datum)","Budget of (date)"]
[null,null,null,null,null,null,null,null,null,null,"Erstellt von","prepared by"]
["Darsteller",null,null,null,null,null,null,null,null,null,"Darsteller","Main cast"]
[null,null,null,null,null,null,null,null,"16mm"]
[null,null,null,null,null,null,null,null,"Super 16mm"]
[{"$f":"IF($L$5=1,K23,L23)","v":"Laufzeit (in Minuten)"},null,null,{"$f":"IF($L$5=1,K25,L25)","v":"Aufnahmeformat"},null,null,null,5,"35mm",null,"Laufzeit (in Minuten)","Running time"]
[{"$f":"IF($L$5=1,K24,L24)","v":"Seitenverhältnis"},null,null,{"$f":"IF($L$5=1,K26,L26)","v":"Kopienformat"},null,null,null,5,"Super 35mm",null,"Seitenverhältnis","Aspect ratio"]
[null,null,null,null,null,null,null,null,"Digital Video",null,"Aufnahmeformat","Format"]
[" ",null,null,null,null,null,null,null,"Digital Video und Film",null,"Kopienformat","Print"]
[null,null,null,null,{"$f":"IF($L$5=1,K27,L27)","v":"Österreichische Produktion"},null,null,null,null,null,"Österreichische Produktion","Austrian production"]
[null,null,null,null,{"$f":"IF($L$5=1,K28,L28)","v":"Koproduktion / Kofinanzierung"},null,null,"K1",1,null,"Koproduktion / Kofinanzierung","Co-production /Co-financing"]
[]
[]
[{"$f":"IF($L$5=1,K31,L31)","v":"Ko-Partner 1"},"A",null,null,null,null,null,null,null,null,"Ko-Partner 1","Co-partner 1"]
[{"$f":"IF($L$5=1,K32,L32)","v":"Ko-Partner 2"},"B",null,null,null,null,null,null,null,null,"Ko-Partner 2","Co-partner 2"]
[{"$f":"IF($L$5=1,K33,L33)","v":"Ko-Partner 3"},"C",null,null,null,null,null,null,null,null,"Ko-Partner 3","Co-partner 3"]
[]
[]
[null,"K  I  N  O  -",null,null,{"$f":"IF($L$5=1,K38,L38)","v":"Spielfilm"},null,null,null,null,null,"Kinofilm","Cinema"]
[null,null,null,null,{"$f":"IF($L$5=1,K39,L39)","v":"Dokumentarfilm"},null,null,"K2",1,null,"Fernsehfilm","TV-movie"]
[null,null,null,null,null,null,null,null,null,null,"Spielfilm","Feature"]
[null,null,null,null,null,null,null,null,null,null,"Dokumentarfilm","Documentary"]
[null,null,null,null,null,null,null,"K3/1",false,null,"Kinderfilm","Kid's movie"]
[null,{"$f":"IF($L$5=1,K40,L40)","v":"Kinderfilm"},null,null,{"$f":"IF($L$5=1,K41,L41)","v":"Werkstattprojekt"},null,null,"K3/2",false,null,"Werkstattprojekt","Young talent film"]
[]
[null,null,null,null,null,null,null,null,null,null,"TERMINPLAN","SCHEDULE"]
[null,{"$f":"IF($L$5=1,K43,L43)","v":"TERMINPLAN"},null,null,{"$f":"IF(L5=1,K52,L52)","v":"Drehorte"},{"$f":"IF($L$5=1,K53,L53)","v":"Drehtage"}]
[{"$f":"IF($L$5=1,K45,L45)","v":"Produktionsbeginn"},null,null,null,null,null,null,null,null,null,"Produktionsbeginn","Pre-production"]
["Drehbeginn",null,null,null,null,null,null,null,null,null,"Drehbeginn","Start of shooting"]
["Drehmitte",null,null,null,null,null,null,null,null,null,"Drehmitte","Middle of shooting"]
["Drehende",null,null,null,null,null,null,null,null,null,"Drehende","End of shooting"]
["Rohschnittvorführung",null,null,null,null,null,null,null,null,null,"Rohschnittvorführung","Rough cut"]
["Fertigstellung",null,null,null,null,null,null,null,null,null,"Fertigstellung","Completion"]
[null,null,null,null,{"$f":"IF(L5=1,K54,L54)","v":"Σ-Drehtage"},{"$f":"SUM(F45:F50)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Drehorte","Location"]
[null,null,null,null,null,null,null,null,null,null,"Drehtage","Days of shooting"]
[null,null,null,null,null,null,null,null,null,null,"Σ-Drehtage","Total days"]

{"sheet":"Zusammenfassung","index":2,"n_rows":39,"n_cols":24,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,8,1,12],[25,8,25,12],[2,4,2,5],[24,4,24,5]]}
[{"$f":"Stammblatt!A1","v":"Projekttitel"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(Stammblatt!$L$5=1,\"Kostenstand Österreich per\",\"Cost report Austria of\")","v":"Kostenstand Österreich per"},null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!V1","v":"Datum"}]
[{"$f":"IF(Stammblatt!$L$5=1,Zusammenfassung!W3,Zusammenfassung!X3)","v":"Kostenzusammenstellung (Beträge in €)"},null,null,{"$f":"IF(Stammblatt!I28=1,\"\",Stammblatt!B8)","v":""},"GENDER-BUDGETING",null,"WFBE","FISA",{"$f":"IF(Stammblatt!$L$5=1,\"IST-Kosten\",\"Costs incurred\")","v":"IST-Kosten"},{"$f":"IF(Stammblatt!$L$5=1,\"noch zu erwarten\",\"Costs to be expected\")","v":"noch zu erwarten"},{"$f":"IF(Stammblatt!$L$5=1,\"Endkosten\",\"Final costs\")","v":"Endkosten"},"+/-","WFBE-IST","FISA-IST",null,{"$f":"Stammblatt!B31","v":"A"},{"$f":"Stammblatt!B32","v":"B"},{"$f":"Stammblatt!B33","v":"C"},"TOTAL",null,null,null,"Kostenzusammenstellung (Beträge in €)","Production budget summary (amounts in €)"]
[null,null,null,null,"M","W"]
["1.",{"$f":"IF(Stammblatt!$L$5=1,W5,X5)","v":"Vorkosten"},null,{"$f":"ZS_1_Vorkosten","v":0},{"$f":"'Kalkulation Herstellungskosten'!L6","v":0},{"$f":"'Kalkulation Herstellungskosten'!M6","v":0},{"$f":"'Kalkulation Herstellungskosten'!O6","v":0},{"$f":"'Kalkulation Herstellungskosten'!P6","v":0},{"$f":"'Kalkulation Herstellungskosten'!Q6","v":0},{"$f":"'Kalkulation Herstellungskosten'!R6","v":0},{"$f":"'Kalkulation Herstellungskosten'!S6","v":0},{"$f":"D5-K5","v":0},{"$f":"'Kalkulation Herstellungskosten'!U6","v":0},{"$f":"'Kalkulation Herstellungskosten'!V6","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!X6","v":0},{"$f":"'Kalkulation Herstellungskosten'!Y6","v":0},{"$f":"'Kalkulation Herstellungskosten'!Z6","v":0},{"$f":"SUM(D5,P5:R5)","v":0},null,null,null,"Vorkosten","Initial costs"]
["2.",{"$f":"IF(Stammblatt!$L$5=1,W6,X6)","v":"Nutzungsrechte"},null,{"$f":"ZS_2_Nutzungsrechte","v":0},{"$f":"'Kalkulation Herstellungskosten'!L22","v":0},{"$f":"'Kalkulation Herstellungskosten'!M22","v":0},{"$f":"'Kalkulation Herstellungskosten'!O22","v":0},{"$f":"'Kalkulation Herstellungskosten'!P22","v":0},{"$f":"'Kalkulation Herstellungskosten'!Q22","v":0},{"$f":"'Kalkulation Herstellungskosten'!R22","v":0},{"$f":"'Kalkulation Herstellungskosten'!S22","v":0},0,{"$f":"'Kalkulation Herstellungskosten'!U22","v":0},{"$f":"'Kalkulation Herstellungskosten'!V22","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!X22","v":0},{"$f":"'Kalkulation Herstellungskosten'!Y22","v":0},{"$f":"'Kalkulation Herstellungskosten'!Z22","v":0},0,null,null,null,"Nutzungsrechte","Rights"]
["3.",{"$f":"IF(Stammblatt!$L$5=1,W7,X7)","v":"Gagen, Löhne, Honorare"},null,{"$f":"ZS_3_Gagen","v":0},{"$f":"'Kalkulation Herstellungskosten'!L211","v":0},{"$f":"'Kalkulation Herstellungskosten'!M211","v":0},{"$f":"'Kalkulation Herstellungskosten'!O211","v":0},{"$f":"'Kalkulation Herstellungskosten'!P211","v":0},{"$f":"'Kalkulation Herstellungskosten'!Q211","v":0},{"$f":"'Kalkulation Herstellungskosten'!R211","v":0},{"$f":"'Kalkulation Herstellungskosten'!S211","v":0},0,{"$f":"'Kalkulation Herstellungskosten'!U211","v":0},{"$f":"'Kalkulation Herstellungskosten'!V211","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!X211","v":0},{"$f":"'Kalkulation Herstellungskosten'!Y211","v":0},{"$f":"'Kalkulation Herstellungskosten'!Z211","v":0},0,null,null,null,"Gagen, Löhne, Honorare","Fees & salaries "]
["4.",{"$f":"IF(Stammblatt!$L$5=1,W8,X8)","v":"Bild- und Tonaufnahme"},null,{"$f":"ZS_4_Bild_Ton","v":0},{"$f":"'Kalkulation Herstellungskosten'!L235","v":0},{"$f":"'Kalkulation Herstellungskosten'!M235","v":0},{"$f":"'Kalkulation Herstellungskosten'!O235","v":0},{"$f":"'Kalkulation Herstellungskosten'!P235","v":0},{"$f":"'Kalkulation Herstellungskosten'!Q235","v":0},{"$f":"'Kalkulation Herstellungskosten'!R235","v":0},{"$f":"'Kalkulation Herstellungskosten'!S235","v":0},0,{"$f":"'Kalkulation Herstellungskosten'!U235","v":0},{"$f":"'Kalkulation Herstellungskosten'!V235","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!X235","v":0},{"$f":"'Kalkulation Herstellungskosten'!Y235","v":0},{"$f":"'Kalkulation Herstellungskosten'!Z235","v":0},0,null,null,null,"Bild- und Tonaufnahme","Camera, lighting, sound"]
["5.",{"$f":"IF(Stammblatt!$L$5=1,W9,X9)","v":"Atelier, Ausleuchtung, Außenaufnahmen"},null,{"$f":"ZS_5_Atelier_Ausleuchtung_Außenaufnahmen","v":0},{"$f":"'Kalkulation Herstellungskosten'!L258","v":0},{"$f":"'Kalkulation Herstellungskosten'!M258","v":0},{"$f":"'Kalkulation Herstellungskosten'!O258","v":0},{"$f":"'Kalkulation Herstellungskosten'!P258","v":0},{"$f":"'Kalkulation Herstellungskosten'!Q258","v":0},{"$f":"'Kalkulation Herstellungskosten'!R258","v":0},{"$f":"'Kalkulation Herstellungskosten'!S258","v":0},0,{"$f":"'Kalkulation Herstellungskosten'!U258","v":0},{"$f":"'Kalkulation Herstellungskosten'!V258","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!X258","v":0},{"$f":"'Kalkulation Herstellungskosten'!Y258","v":0},{"$f":"'Kalkulation Herstellungskosten'!Z258","v":0},0,null,null,null,"Atelier, Ausleuchtung, Außenaufnahmen","Studios, construction, exterior sets"]
["6.",{"$f":"IF(Stammblatt!$L$5=1,W10,X10)","v":"Ausstattung"},null,{"$f":"ZS_6_Austattung","v":0},{"$f":"'Kalkulation Herstellungskosten'!L275","v":0},{"$f":"'Kalkulation Herstellungskosten'!M275","v":0},{"$f":"'Kalkulation Herstellungskosten'!O275","v":0},{"$f":"'Kalkulation Herstellungskosten'!P275","v":0},{"$f":"'Kalkulation Herstellungskosten'!Q275","v":0},{"$f":"'Kalkulation Herstellungskosten'!R275","v":0},{"$f":"'Kalkulation Herstellungskosten'!S275","v":0},0,{"$f":"'Kalkulation Herstellungskosten'!U275","v":0},{"$f":"'Kalkulation Herstellungskosten'!V275","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!X275","v":0},{"$f":"'Kalkulation Herstellungskosten'!Y275","v":0},{"$f":"'Kalkulation Herstellungskosten'!Z275","v":0},0,null,null,null,"Ausstattung","Set decoration & costume design"]
["7.",{"$f":"IF(Stammblatt!$L$5=1,W11,X11)","v":"Schnitt, Synchronisation, Mischung"},null,{"$f":"ZS_7_Schnitt_Sync_Mischung","v":0},{"$f":"'Kalkulation Herstellungskosten'!L294","v":0},{"$f":"'Kalkulation Herstellungskosten'!M294","v":0},{"$f":"'Kalkulation Herstellungskosten'!O294","v":0},{"$f":"'Kalkulation Herstellungskosten'!P294","v":0},{"$f":"'Kalkulation Herstellungskosten'!Q294","v":0},{"$f":"'Kalkulation Herstellungskosten'!R294","v":0},{"$f":"'Kalkulation Herstellungskosten'!S294","v":0},0,{"$f":"'Kalkulation Herstellungskosten'!U294","v":0},{"$f":"'Kalkulation Herstellungskosten'!V294","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!X294","v":0},{"$f":"'Kalkulation Herstellungskosten'!Y294","v":0},{"$f":"'Kalkulation Herstellungskosten'!Z294","v":0},0,null,null,null,"Schnitt, Synchronisation, Mischung","Editing, dubbing , sound mix"]
["8.",{"$f":"IF(Stammblatt!$L$5=1,W12,X12)","v":"Bild, Ton, Bearbeitung"},null,{"$f":"ZS_8_Bild_Ton_Bearbeitung","v":0},{"$f":"'Kalkulation Herstellungskosten'!L324","v":0},{"$f":"'Kalkulation Herstellungskosten'!M324","v":0},{"$f":"'Kalkulation Herstellungskosten'!O324","v":0},{"$f":"'Kalkulation Herstellungskosten'!P324","v":0},{"$f":"'Kalkulation Herstellungskosten'!Q324","v":0},{"$f":"'Kalkulation Herstellungskosten'!R324","v":0},{"$f":"'Kalkulation Herstellungskosten'!S324","v":0},0,{"$f":"'Kalkulation Herstellungskosten'!U324","v":0},{"$f":"'Kalkulation Herstellungskosten'!V324","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!X324","v":0},{"$f":"'Kalkulation Herstellungskosten'!Y324","v":0},{"$f":"'Kalkulation Herstellungskosten'!Z324","v":0},0,null,null,null,"Bild, Ton, Bearbeitung","Film stock, sound material and laboratory"]
["9.",{"$f":"IF(Stammblatt!$L$5=1,W13,X13)","v":"Versicherungen"},null,{"$f":"ZS_9_Versicherungen","v":0},{"$f":"'Kalkulation Herstellungskosten'!L337","v":0},{"$f":"'Kalkulation Herstellungskosten'!M337","v":0},{"$f":"'Kalkulation Herstellungskosten'!O337","v":0},{"$f":"'Kalkulation Herstellungskosten'!P337","v":0},{"$f":"'Kalkulation Herstellungskosten'!Q337","v":0},{"$f":"'Kalkulation Herstellungskosten'!R337","v":0},{"$f":"'Kalkulation Herstellungskosten'!S337","v":0},0,{"$f":"'Kalkulation Herstellungskosten'!U337","v":0},{"$f":"'Kalkulation Herstellungskosten'!V337","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!X337","v":0},{"$f":"'Kalkulation Herstellungskosten'!Y337","v":0},{"$f":"'Kalkulation Herstellungskosten'!Z337","v":0},0,null,null,null,"Versicherungen","Insurance"]
["10.",{"$f":"IF(Stammblatt!$L$5=1,W14,X14)","v":"Reise-, Beförderungs- und Transportkosten"},null,{"$f":"ZS_10_Reisekosten","v":0},{"$f":"'Kalkulation Herstellungskosten'!L345","v":0},{"$f":"'Kalkulation Herstellungskosten'!M345","v":0},{"$f":"'Kalkulation Herstellungskosten'!O345","v":0},{"$f":"'Kalkulation Herstellungskosten'!P345","v":0},{"$f":"'Kalkulation Herstellungskosten'!Q345","v":0},{"$f":"'Kalkulation Herstellungskosten'!R345","v":0},{"$f":"'Kalkulation Herstellungskosten'!S345","v":0},0,{"$f":"'Kalkulation Herstellungskosten'!U345","v":0},{"$f":"'Kalkulation Herstellungskosten'!V345","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!X345","v":0},{"$f":"'Kalkulation Herstellungskosten'!Y345","v":0},{"$f":"'Kalkulation Herstellungskosten'!Z345","v":0},0,null,null,null,"Reise-, Beförderungs- und Transportkosten","Travel expenses and transportation costs"]
["11.",{"$f":"IF(Stammblatt!$L$5=1,W15,X15)","v":"Allgemeine Kosten"},null,{"$f":"ZS_11_Allgemeine_Kosten","v":0},{"$f":"'Kalkulation Herstellungskosten'!L365","v":0},{"$f":"'Kalkulation Herstellungskosten'!M365","v":0},{"$f":"'Kalkulation Herstellungskosten'!O365","v":0},{"$f":"'Kalkulation Herstellungskosten'!P365","v":0},{"$f":"'Kalkulation Herstellungskosten'!Q365","v":0},{"$f":"'Kalkulation Herstellungskosten'!R365","v":0},{"$f":"'Kalkulation Herstellungskosten'!S365","v":0},0,{"$f":"'Kalkulation Herstellungskosten'!U365","v":0},{"$f":"'Kalkulation Herstellungskosten'!V365","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!X365","v":0},{"$f":"'Kalkulation Herstellungskosten'!Y365","v":0},{"$f":"'Kalkulation Herstellungskosten'!Z365","v":0},0,null,null,null,"Allgemeine Kosten","General expenses"]
["12.",{"$f":"IF(Stammblatt!$L$5=1,W16,X16)","v":"Kostenmindernde Erträge"},null,{"$f":"ZS_12_Kostenmindernde_Erträge","v":0},{"$f":"'Kalkulation Herstellungskosten'!L375","v":0},{"$f":"'Kalkulation Herstellungskosten'!M375","v":0},{"$f":"'Kalkulation Herstellungskosten'!O375","v":0},{"$f":"'Kalkulation Herstellungskosten'!P375","v":0},{"$f":"'Kalkulation Herstellungskosten'!Q375","v":0},{"$f":"'Kalkulation Herstellungskosten'!R375","v":0},{"$f":"'Kalkulation Herstellungskosten'!S375","v":0},0,{"$f":"'Kalkulation Herstellungskosten'!U375","v":0},{"$f":"'Kalkulation Herstellungskosten'!V375","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!X375","v":0},{"$f":"'Kalkulation Herstellungskosten'!Y375","v":0},{"$f":"'Kalkulation Herstellungskosten'!Z375","v":0},0,null,null,null,"Kostenmindernde Erträge","Cost-cutting revenues"]
["13.",{"$f":"IF(Stammblatt!$L$5=1,W17,X17)","v":"Fertigungskosten"},null,{"$f":"SUM(D5:D16)","v":0},{"$f":"SUM(E5:E16)","v":0},{"$f":"SUM(F5:F16)","v":0},{"$f":"SUM(G5:G16)","v":0},0,0,0,0,{"$f":"NFK-K17","v":0},{"$f":"SUM(M5:M16)","v":0},{"$f":"SUM(N5:N16)","v":0},null,{"$f":"SUM(P5:P16)","v":0},{"$f":"SUM(Q5:Q16)","v":0},{"$f":"SUM(R5:R16)","v":0},0,null,null,null,"Fertigungskosten","Subtotal of production"]
["14.",{"$f":"IF(Stammblatt!$L$5=1,W18,X18)","v":"Fertigungsgemeinkosten"},null,{"$f":"FGK","v":0},null,null,{"$f":"D18","v":0},{"$f":"IF(D18=0,0,IF(D18/NFK>=7.5%,NFK*7.5%,D18))","v":0},0,0,{"$f":"SUM(I18:J18)","v":0},{"$f":"D18-K18","v":0},0,0,null,0,0,0,0,null,null,null,"Fertigungsgemeinkosten","Overheads"]
["15.",{"$f":"IF(Stammblatt!$L$5=1,W19,X19)","v":"Fertigstellungsversicherung (Completion Bond)"},null,0,null,null,{"$f":"D19","v":0},{"$f":"Bond","v":0},0,0,{"$f":"SUM(I19:J19)","v":0},{"$f":"Bond-K19","v":0},0,0,null,0,0,0,0,null,null,null,"Fertigstellungsversicherung (Completion Bond)","Completion Bond"]
["16.",{"$f":"IF(Stammblatt!$L$5=1,W20,X20)","v":"Kosten der Finanzierung *)"},null,0,null,null,null,null,0,0,0,{"$f":"FinKosten-K20","v":0},0,0,null,0,0,0,0,null,null,null,"Kosten der Finanzierung *)","Financing costs *)"]
["17.",{"$f":"IF(Stammblatt!$L$5=1,W21,X21)","v":"Überschreitungsreserve"},0.05,{"$f":"NFK*ÜR","v":0},null,null,{"$f":"D21","v":0},{"$f":"D21","v":0},null,null,null,null,null,null,null,{"$f":"ÜR*P17","v":0},{"$f":"ÜR*Q17","v":0},{"$f":"ÜR*R17","v":0},0,null,null,null,"Überschreitungsreserve","Contingency"]
["18.",{"$f":"IF(Stammblatt!$L$5=1,W22,X22)","v":"Herstellungskosten"},null,{"$f":"SUM(D17:D21)","v":0},null,null,0,{"$f":"SUM(H17:H21)","v":0},{"$f":"SUM(I17:I21)","v":0},{"$f":"SUM(J17:J21)","v":0},{"$f":"SUM(K17:K21)","v":0},{"$f":"GHSTK-K22","v":0},{"$f":"SUM(M17:M21)","v":0},{"$f":"SUM(N17:N21)","v":0},null,0,0,0,0,null,null,null,"Herstellungskosten","Total production costs"]
[null,null,null,{"$f":"IF(NFK=0,0,Zusammenfassung!D22/Zusammenfassung!S22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P17=0,0,Zusammenfassung!P22/Zusammenfassung!S22)","v":0},{"$f":"IF(Q17=0,0,Zusammenfassung!Q22/Zusammenfassung!S22)","v":0},{"$f":"IF(R17=0,0,Zusammenfassung!R22/Zusammenfassung!S22)","v":0},{"$f":"IF(NFK=0,0,SUM(D23:R23))","v":0}]
[null,null,null,null,{"$f":"IF(E17=0,\"\",E17/(E17+F17))","v":""},{"$f":"IF(F17=0,\"\",F17/(E17+F17))","v":""}]
[null,null,null,null,{"$f":"IF(OR(E17=0,F17=0),\"\",(E17+F17)/NFK)","v":""}]
[null,null,null,null,null,null,null,null,"Stand der Finanzierung"]
[]
[null,null,null,null,null,null,null,null,null,"PLAN","IST","noch offen"]
[]
[null,null,null,null,null,null,null,null,"Eigenanteil",{"$f":"Finanzierungsplan!D5","v":0},null,{"$f":"J30-K30","v":0}]
[null,null,null,null,null,null,null,null,"Filminstitut",{"$f":"Finanzierungsplan!D12","v":0},null,0]
[null,null,null,null,null,null,null,null,"Filmfonds Wien",{"$f":"Finanzierungsplan!D17","v":0},null,0]
[null,null,null,null,null,null,null,null,"Sonstige",{"$f":"Finanzierungsplan!D22","v":0},null,0]
[null,null,null,null,null,null,null,null,"EURIMAGES",{"$f":"Finanzierungsplan!D23","v":0},null,0]
[null,null,null,null,null,null,null,null,"ORF",{"$f":"Finanzierungsplan!D24","v":0},null,0]
[]
[null,null,null,null,null,null,null,null,"SUMME",{"$f":"SUM(J30:J36)","v":0},{"$f":"SUM(K30:K36)","v":0},{"$f":"SUM(L30:L36)","v":0}]
[]
[null,null,{"$f":"IF(S19>0,0.1,0.08)","v":0.08}]

{"sheet":"Kalkulation Herstellungskosten","index":3,"n_rows":377,"n_cols":38,"rows_kept":377,"cut":false,"hidden":false,"merged":[[89,25,90,25],[81,25,82,25],[65,25,66,25],[69,24,70,24],[69,25,70,25],[67,24,68,24],[67,25,68,25],[77,24,78,24],[77,25,78,25],[75,24,76,24],[75,25,76,25],[79,24,80,24],[79,25,80,25],[65,24,66,24],[34,24,35,24],[34,25,35,25],[36,24,37,24],[36,25,37,25],[85,24,86,24],[85,25,86,25],[87,24,88,24],[87,25,88,25],[81,24,82,24],[73,24,74,24],[73,25,74,25],[38,25,39,25],[40,24,41,24],[40,25,41,25],[36,17,37,17],[38,24,39,24],[43,18,44,18],[43,19,44,19],[26,25,27,25],[26,26,27,26],[59,26,60,26],[57,24,58,24],[28,25,29,25],[28,26,29,26],[51,24,52,24],[51,25,52,25],[45,24,46,24],[45,25,46,25],[47,24,48,24],[47,25,48,25],[32,26,33,26],[36,26,37,26],[49,24,50,24],[49,25,50,25],[32,24,33,24],[32,25,33,25],[53,24,54,24],[30,25,31,25],[51,17,52,17],[47,18,48,18],[47,19,48,19],[63,14,64,14],[26,23,27,23],[26,24,27,24],[49,23,50,23],[38,23,39,23],[40,23,41,23],[26,21,27,21],[26,16,27,16],[26,17,27,17],[26,18,27,18],[26,19,27,19],[34,16,35,16],[34,17,35,17],[34,18,35,18],[34,19,35,19],[28,17,29,17],[28,16,29,16],[26,20,27,20],[30,18,31,18],[32,16,33,16],[32,17,33,17],[75,8,76,8],[75,21,76,21],[79,8,80,8],[77,20,78,20],[1,9,1,13],[26,14,27,14],[71,14,72,14],[71,16,72,16],[71,17,72,17],[71,18,72,18],[71,19,72,19],[71,20,72,20],[59,14,60,14],[59,16,60,16],[59,17,60,17],[59,18,60,18],[59,19,60,19],[47,20,48,20],[49,20,50,20],[51,20,52,20],[53,20,54,20],[55,20,56,20],[57,20,58,20],[69,20,70,20],[79,6,80,6],[77,14,78,14],[28,23,29,23],[43,16,44,16],[43,17,44,17],[38,19,39,19],[40,19,41,19],[45,19,46,19],[53,19,54,19],[57,16,58,16],[49,14,50,14],[57,18,58,18],[57,19,58,19],[32,23,33,23],[36,23,37,23],[36,16,37,16],[57,23,58,23],[40,21,41,21],[79,20,80,20],[67,20,68,20],[67,14,68,14],[69,14,70,14],[61,18,62,18],[61,19,62,19],[89,8,90,8],[85,8,86,8],[81,14,82,14],[81,16,82,16],[81,17,82,17],[81,18,82,18],[81,8,82,8],[0,16,0,20],[28,20,29,20],[30,20,31,20],[32,20,33,20],[36,20,37,20],[38,20,39,20],[40,20,41,20],[43,20,44,20],[45,20,46,20],[28,19,29,19],[30,19,31,19],[32,18,33,18],[32,19,33,19],[28,18,29,18],[30,16,31,16],[30,17,31,17],[81,20,82,20],[127,20,128,20],[109,20,110,20],[111,24,112,24],[103,23,104,23],[103,24,104,24],[103,25,104,25],[105,23,106,23],[105,24,106,24],[105,25,106,25],[107,23,108,23],[107,24,108,24],[107,25,108,25],[115,23,116,23],[117,23,118,23],[119,23,120,23],[121,23,122,23],[123,23,124,23],[117,24,118,24],[119,24,120,24],[119,25,120,25],[121,24,122,24],[127,24,128,24],[127,25,128,25],[125,23,126,23],[127,23,128,23],[109,23,110,23],[111,23,112,23],[113,23,114,23],[83,23,84,23],[99,23,100,23],[101,23,102,23],[85,23,86,23],[87,23,88,23],[89,23,90,23],[93,23,94,23],[91,23,92,23],[105,6,106,6],[115,6,116,6],[117,6,118,6],[119,6,120,6],[91,25,92,25],[83,24,84,24],[83,25,84,25],[113,24,114,24],[113,25,114,25],[111,25,112,25],[89,24,90,24],[99,8,100,8],[93,25,94,25],[97,24,98,24],[99,25,100,25],[101,24,102,24],[101,25,102,25],[97,25,98,25],[93,24,94,24],[95,24,96,24],[95,25,96,25],[91,6,92,6],[91,8,92,8],[91,14,92,14],[91,24,92,24],[83,8,84,8],[79,14,80,14],[61,23,62,23],[30,6,31,6],[30,24,31,24],[59,6,60,6],[87,8,88,8],[36,19,37,19],[61,6,62,6],[63,6,64,6],[65,6,66,6],[67,6,68,6],[67,8,68,8],[73,19,74,19],[71,24,72,24],[77,8,78,8],[77,16,78,16],[77,17,78,17],[77,18,78,18],[77,19,78,19],[79,16,80,16],[79,17,80,17],[71,8,72,8],[28,6,29,6],[28,24,29,24],[28,8,29,8],[85,6,86,6],[87,6,88,6],[89,6,90,6],[63,23,64,23],[65,23,66,23],[67,23,68,23],[51,23,52,23],[71,6,72,6],[77,6,78,6],[81,6,82,6],[83,6,84,6],[81,23,82,23],[81,21,82,21],[69,19,70,19],[34,23,35,23],[73,6,74,6],[73,8,74,8],[73,14,74,14],[73,16,74,16],[73,17,74,17],[73,18,74,18],[69,6,70,6],[75,6,76,6],[34,8,35,8],[34,14,35,14],[36,18,37,18],[57,17,58,17],[45,14,46,14],[38,16,39,16],[38,17,39,17],[38,18,39,18],[40,18,41,18],[40,16,41,16],[53,18,54,18],[49,16,50,16],[49,17,50,17],[45,16,46,16],[45,17,46,17],[53,16,54,16],[40,17,41,17],[40,14,41,14],[51,16,52,16],[55,16,56,16],[47,16,48,16],[47,17,48,17],[49,6,50,6],[32,6,33,6],[36,6,37,6],[38,6,39,6],[40,6,41,6],[57,6,58,6],[34,6,35,6],[38,8,39,8],[40,8,41,8],[57,8,58,8],[47,8,48,8],[49,8,50,8],[43,8,44,8],[45,8,46,8],[51,8,52,8],[51,6,52,6],[53,6,54,6],[55,6,56,6],[32,8,33,8],[36,8,37,8],[30,8,31,8],[30,23,31,23],[123,8,124,8],[125,8,126,8],[111,8,112,8],[113,8,114,8],[115,8,116,8],[117,8,118,8],[101,8,102,8],[103,8,104,8],[69,23,70,23],[75,23,76,23],[95,23,96,23],[97,23,98,23],[77,23,78,23],[79,23,80,23],[121,8,122,8],[53,8,54,8],[53,23,54,23],[55,23,56,23],[43,21,44,21],[97,8,98,8],[53,21,54,21],[119,8,120,8],[53,14,54,14],[75,14,76,14],[63,21,64,21],[63,16,64,16],[63,17,64,17],[63,18,64,18],[63,19,64,19],[69,17,70,17],[63,20,64,20],[65,20,66,20],[73,20,74,20],[71,21,72,21],[59,21,60,21],[61,20,62,20],[59,20,60,20],[69,18,70,18],[73,21,74,21],[75,20,76,20],[65,14,66,14],[69,21,70,21],[75,16,76,16],[75,17,76,17],[75,18,76,18],[75,19,76,19],[127,26,128,26],[93,26,94,26],[95,26,96,26],[97,26,98,26],[99,26,100,26],[101,26,102,26],[81,26,82,26],[83,26,84,26],[85,26,86,26],[87,26,88,26],[89,26,90,26],[111,26,112,26],[113,26,114,26],[115,26,116,26],[117,26,118,26],[119,26,120,26],[121,26,122,26],[91,26,92,26],[103,26,104,26],[105,26,106,26],[107,26,108,26],[125,26,126,26],[123,26,124,26],[109,26,110,26],[77,26,78,26],[79,26,80,26],[69,26,70,26],[30,26,31,26],[55,26,56,26],[61,26,62,26],[40,26,41,26],[57,26,58,26],[38,26,39,26],[43,26,44,26],[45,26,46,26],[47,26,48,26],[49,26,50,26],[51,26,52,26],[53,26,54,26],[34,26,35,26],[63,26,64,26],[73,26,74,26],[71,26,72,26],[65,26,66,26],[67,26,68,26],[75,26,76,26],[117,25,118,25],[121,25,122,25],[123,24,124,24],[115,24,116,24],[115,25,116,25],[103,17,104,17],[105,17,106,17],[97,17,98,17],[123,25,124,25],[103,18,104,18],[103,19,104,19],[105,18,106,18],[105,19,106,19],[121,18,122,18],[121,19,122,19],[123,18,124,18],[123,19,124,19],[107,17,108,17],[97,18,98,18],[97,19,98,19],[107,18,108,18],[107,19,108,19],[125,24,126,24],[125,25,126,25],[109,24,110,24],[109,25,110,25],[125,20,126,20],[91,21,92,21],[111,20,112,20],[113,20,114,20],[109,21,110,21],[103,20,104,20],[111,21,112,21],[113,21,114,21],[103,21,104,21],[107,21,108,21],[105,20,106,20],[105,21,106,21],[125,21,126,21],[97,21,98,21],[123,20,124,20],[95,20,96,20],[97,20,98,20],[95,21,96,21],[107,20,108,20],[99,24,100,24],[43,23,44,23],[45,23,46,23],[63,25,64,25],[59,24,60,24],[59,25,60,25],[47,23,48,23],[71,23,72,23],[59,23,60,23],[53,25,54,25],[55,24,56,24],[43,24,44,24],[43,25,44,25],[73,23,74,23],[55,25,56,25],[57,25,58,25],[61,25,62,25],[71,25,72,25],[45,18,46,18],[45,21,46,21],[51,21,52,21],[67,21,68,21],[55,18,56,18],[55,19,56,19],[47,21,48,21],[49,21,50,21],[61,24,62,24],[63,24,64,24],[85,20,86,20],[89,18,90,18],[89,19,90,19],[87,21,88,21],[89,21,90,21],[93,21,94,21],[85,21,86,21],[65,18,66,18],[65,19,66,19],[67,18,68,18],[67,19,68,19],[65,21,66,21],[85,18,86,18],[85,19,86,19],[83,20,84,20],[83,21,84,21],[77,21,78,21],[79,21,80,21],[127,21,128,21],[127,16,128,16],[113,16,114,16],[113,17,114,17],[117,16,118,16],[117,17,118,17],[117,18,118,18],[115,21,116,21],[117,21,118,21],[119,21,120,21],[121,21,122,21],[123,21,124,21],[115,20,116,20],[117,20,118,20],[119,20,120,20],[121,20,122,20],[119,16,120,16],[119,17,120,17],[119,18,120,18],[119,19,120,19],[125,18,126,18],[125,19,126,19],[117,19,118,19],[127,17,128,17],[127,18,128,18],[127,19,128,19],[121,16,122,16],[125,16,126,16],[125,17,126,17],[109,16,110,16],[109,17,110,17],[109,18,110,18],[109,19,110,19],[111,16,112,16],[111,17,112,17],[111,18,112,18],[111,19,112,19],[113,18,114,18],[113,19,114,19],[115,16,116,16],[115,17,116,17],[115,18,116,18],[115,19,116,19],[123,16,124,16],[121,17,122,17],[123,17,124,17],[99,14,100,14],[99,21,100,21],[101,16,102,16],[101,17,102,17],[101,18,102,18],[101,19,102,19],[101,14,102,14],[101,21,102,21],[99,16,100,16],[99,20,100,20],[101,20,102,20],[99,17,100,17],[99,18,100,18],[99,19,100,19],[97,14,98,14],[93,20,94,20],[91,20,92,20],[91,19,92,19],[87,20,88,20],[89,20,90,20],[93,17,94,17],[93,18,94,18],[93,19,94,19],[95,16,96,16],[95,17,96,17],[95,18,96,18],[95,19,96,19],[91,16,92,16],[91,17,92,17],[91,18,92,18],[95,14,96,14],[26,6,27,6],[26,8,27,8],[55,14,56,14],[55,21,56,21],[57,14,58,14],[57,21,58,21],[61,14,62,14],[61,21,62,21],[28,14,29,14],[28,21,29,21],[30,14,31,14],[30,21,31,21],[32,14,33,14],[32,21,33,21],[36,14,37,14],[36,21,37,21],[38,14,39,14],[38,21,39,21],[53,17,54,17],[55,17,56,17],[49,18,50,18],[49,19,50,19],[51,18,52,18],[51,19,52,19],[127,15,128,15],[105,8,106,8],[105,14,106,14],[107,6,108,6],[107,8,108,8],[107,14,108,14],[87,14,88,14],[93,8,94,8],[95,8,96,8],[109,8,110,8],[127,8,128,8],[93,6,94,6],[125,6,126,6],[127,6,128,6],[109,6,110,6],[111,6,112,6],[113,6,114,6],[95,6,96,6],[97,6,98,6],[99,6,100,6],[123,6,124,6],[101,6,102,6],[121,6,122,6],[103,6,104,6],[103,14,104,14],[93,14,94,14],[107,16,108,16],[43,6,44,6],[45,6,46,6],[43,14,44,14],[55,8,56,8],[51,14,52,14],[47,14,48,14],[93,16,94,16],[87,16,88,16],[89,16,90,16],[97,16,98,16],[105,16,106,16],[59,8,60,8],[65,8,66,8],[69,8,70,8],[63,8,64,8],[61,8,62,8],[47,6,48,6],[103,16,104,16],[65,16,66,16],[67,16,68,16],[69,16,70,16],[127,9,128,9],[127,10,128,10],[109,14,110,14],[113,14,114,14],[117,14,118,14],[119,14,120,14],[121,14,122,14],[123,14,124,14],[125,14,126,14],[127,14,128,14],[115,14,116,14],[111,14,112,14],[83,16,84,16],[83,17,84,17],[81,19,82,19],[85,14,86,14],[83,14,84,14],[89,17,90,17],[85,17,86,17],[61,16,62,16],[61,17,62,17],[83,19,84,19],[89,14,90,14],[85,16,86,16],[87,17,88,17],[87,18,88,18],[87,19,88,19],[83,18,84,18],[79,19,80,19],[79,18,80,18],[65,17,66,17],[67,17,68,17]]}
[{"$f":"Stammblatt!A1","v":"Projekttitel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Stammblatt!$L$5=1,\"Kostenstand Österreich per\",\"Cost report Austria of\")","v":"Kostenstand Österreich per"},null,null,null,null,"Datum"]
[null,null,null,null,{"$f":"IF(D2=1,1,\"\")","v":""},null,{"$f":"IF(Stammblatt!I28=1,\"\",Stammblatt!B8)","v":""},null,null,"GENDER-BUDGETING",null,null,null,null,"WFBE","FISA",{"$f":"IF(Stammblatt!$L$5=1,\"IST-Kosten\",\"Costs incurred\")","v":"IST-Kosten"},{"$f":"IF(Stammblatt!$L$5=1,\"noch zu erwarten\",\"Costs to be expected\")","v":"noch zu erwarten"},{"$f":"IF(Stammblatt!$L$5=1,\"Endkosten\",\"Final costs\")","v":"Endkosten"},"+/-","WFBE-IST","FISA-IST",null,{"$f":"Stammblatt!B31","v":"A"},{"$f":"Stammblatt!B32","v":"B"},{"$f":"Stammblatt!B33","v":"C"},"GESAMT"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK3,'Kalkulation Herstellungskosten'!AL3)","v":"1. Vorkosten"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Vorkosten","1. Initial costs"]
[1,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK4,'Kalkulation Herstellungskosten'!AL4)","v":"Vorarbeiten, Motivsuche udgl. *)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q4:R4)","v":0},{"$f":"G4-S4","v":0},null,null,null,null,null,null,{"$f":"SUM(G4,X4:Z4)","v":0},null,null,null,null,null,null,null,null,null,"Vorarbeiten, Motivsuche udgl. *)","Development, preparation (i.e. location scouting, casting etc.)"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK6,'Kalkulation Herstellungskosten'!AL6)","v":"Σ-Vorkosten"},null,null,null,null,{"$f":"SUM(G4:G5)","v":0},null,null,null,null,{"$f":"SUM(L4)","v":0},{"$f":"SUM(M4)","v":0},null,{"$f":"SUM(O4:O5)","v":0},{"$f":"SUM(P4:P5)","v":0},{"$f":"SUM(Q4:Q5)","v":0},{"$f":"SUM(R4:R5)","v":0},{"$f":"SUM(S4:S5)","v":0},{"$f":"ZS_1_Vorkosten-S6","v":0},{"$f":"SUM(U4:U5)","v":0},{"$f":"SUM(V4:V5)","v":0},null,{"$f":"SUM(X4)","v":0},{"$f":"SUM(Y4)","v":0},{"$f":"SUM(Z4)","v":0},{"$f":"SUM(G6,X6:Z6)","v":0},null,null,null,null,null,null,null,null,null,"Σ-Vorkosten","TOTAL Initial costs"]
[]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK9,'Kalkulation Herstellungskosten'!AL9)","v":"2. Nutzungsrechte"},null,"ILV",null,null,null,"Richtsatz",null,"M","W","männl.","weibl.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M","W","ILV (-20%)","ILV",null,null,null,null,null,"2. Nutzungsrechte","2. Rights"]
[2,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK10,'Kalkulation Herstellungskosten'!AL10)","v":"Verfilmungsrechte"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q10:R10)","v":0},{"$f":"G10-S10","v":0},null,null,null,null,null,null,{"$f":"SUM(G10,X10:Z10)","v":0},null,null,null,null,null,null,null,null,null,"Verfilmungsrechte","Screenrights"]
[3,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK11,'Kalkulation Herstellungskosten'!AL11)","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Treatment","Treatment"]
[4,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK12,'Kalkulation Herstellungskosten'!AL12)","v":"Drehbuch"},null,null,null,{"$f":"G12","v":0},null,{"$f":"IF(AND(Stammblatt!I12=TRUE,NFK_ges>1500000),40069,IF(Stammblatt!I12=TRUE,AD12*0.85,AD12))","v":14000},null,null,null,{"$f":"IF(AB12=TRUE,G12,0)","v":0},{"$f":"IF(AC12=TRUE,G12,0)","v":0},{"$f":"IF((L12+M12)>G12,\"?\",\"\")","v":""},null,null,null,null,0,0,null,null,null,null,null,null,0,false,false,{"$f":"IF(AE12=TRUE,Drehbuch_Richtsatz*0.8,Drehbuch_Richtsatz)","v":14000},false,null,null,null,null,null,"Drehbuch","Script"]
[5,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK13,'Kalkulation Herstellungskosten'!AL13)","v":"Synchronbuch"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Synchronbuch","Dubbing script"]
[6,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK14,'Kalkulation Herstellungskosten'!AL14)","v":"Archivrechte"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Archivrechte","Archive rights"]
[7,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK15,'Kalkulation Herstellungskosten'!AL15)","v":"Musikrechte"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Musikrechte","Music rights"]
[8,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK16,'Kalkulation Herstellungskosten'!AL16)","v":"Textrechte"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Textrechte","Lyric, text rights"]
[9,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK17,'Kalkulation Herstellungskosten'!AL17)","v":"KomponistIn"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AB17=TRUE,G17,0)","v":0},{"$f":"IF(AC17=TRUE,G17,0)","v":0},null,null,null,null,null,0,0,null,null,null,null,null,null,0,false,false,null,null,null,null,null,null,null,"KomponistIn","Composer"]
[10,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK18,'Kalkulation Herstellungskosten'!AL18)","v":"DramaturgIn"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AB18=TRUE,G18,0)","v":0},{"$f":"IF(AC18=TRUE,G18,0)","v":0},null,null,null,null,null,0,0,null,null,null,null,null,null,0,false,false,null,null,null,null,null,null,null,"DramaturgIn","Script editor"]
[11,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK19,'Kalkulation Herstellungskosten'!AL19)","v":"Dolby-Lizenz"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Dolby-Lizenz","Dolby-licence"]
[12,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK20,'Kalkulation Herstellungskosten'!AL20)","v":"Sonstige Nutzungsrechte *)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Sonstige Nutzungsrechte *)","Other rights"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK22,'Kalkulation Herstellungskosten'!AL22)","v":"Σ-Nutzungsrechte"},null,null,null,null,{"$f":"SUM(G10:G21)","v":0},null,null,null,null,{"$f":"SUM(L10:L21)","v":0},{"$f":"SUM(M10:M21)","v":0},null,{"$f":"SUM(O10:O21)","v":0},{"$f":"SUM(P10:P21)","v":0},{"$f":"SUM(Q10:Q21)","v":0},{"$f":"SUM(R10:R21)","v":0},{"$f":"SUM(S10:S21)","v":0},{"$f":"ZS_2_Nutzungsrechte-S22","v":0},{"$f":"SUM(U10:U21)","v":0},{"$f":"SUM(V10:V21)","v":0},null,{"$f":"SUM(X10:X20)","v":0},{"$f":"SUM(Y10:Y20)","v":0},{"$f":"SUM(Z10:Z20)","v":0},{"$f":"SUM(G22,X22:Z22)","v":0},null,null,null,null,null,null,null,null,null,"Σ-Nutzungsrechte","TOTAL Rights"]
[]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK25,'Kalkulation Herstellungskosten'!AL25)","v":"3. Gagen, Löhne, Honorare"},null,null,{"$f":"IF(Stammblatt!$L$5=1,\"Wochengage\",\"weekly rate\")","v":"Wochengage"},null,{"$f":"IF(Stammblatt!$L$5=1,\"Brutto\",\"TOTAL\")","v":"Brutto"},"Kollektiv-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Gagen, Löhne, Honorare","3. Salaries, fees"]
[null,null,{"$f":"IF(Stammblatt!$L$5=1,\"Wochen\",\"weeks\")","v":"Wochen"},"ILV",{"$f":"IF(Stammblatt!$L$5=1,\"inkl. SZ, UEL\",\"\")","v":"inkl. SZ, UEL"},null,{"$f":"IF(Stammblatt!$L$5=1,\"inkl. SZ, UEL\",\"\")","v":"inkl. SZ, UEL"},"vertrag",null,"M","W","männl.","weibl.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KV +20%","KV +30%","Dok/SPF",null,"AZG","Bewertete Eigenleistungen (ILV)","Production company's contribution"]
[13,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK27,'Kalkulation Herstellungskosten'!AL27)","v":"Herstellungsleitung"},0,null,null,{"$f":"E27","v":0},{"$f":"C27*E27+C28*E28","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),AH27/2,AH27))","v":2161.0990940000002},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q27:R28)","v":0},{"$f":"G27-S27","v":0},null,null,null,null,null,null,{"$f":"SUM(G27,X27:Z28)","v":0},null,null,{"$f":"IF(AE28=TRUE,H27*0.8,H27)","v":2161.0990940000002},null,{"$f":"AH27*1.2","v":2593.3189127999999},{"$f":"AH27*1.3","v":2809.4288222000005},{"$f":"IF(Stammblatt!$I$37=1,Kollektivvertrag!D13,Kollektivvertrag!D14)","v":2161.0990940000002},null,null,"Herstellungsleitung","Line producer"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK28,'Kalkulation Herstellungskosten'!AL28)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),AH28/2,AH28))","v":2993.1194113333331},null,null,null,{"$f":"IF(AB28=TRUE,G27,0)","v":0},{"$f":"IF(AC28=TRUE,G27,0)","v":0},{"$f":"IF((L28+M28)>G27,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE28=TRUE,H28*0.8,H28)","v":2993.1194113333331},false,{"$f":"AH28*1.2","v":3591.7432935999996},{"$f":"AH28*1.3","v":3891.0552347333332},{"$f":"IF(Stammblatt!$I$37=1,Kollektivvertrag!F13,Kollektivvertrag!F14)","v":2993.1194113333331},null,{"$f":"IF((C27+C28)<17,(C27*40+C28*60)/17,(C27*40+C28*60)/(C27+C28))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[14,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK29,'Kalkulation Herstellungskosten'!AL29)","v":"Produktionsleitung"},0,null,null,0,{"$f":"C29*E29+C30*E30","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),AH29/2,AH29))","v":2055.4735273333335},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q29:R30)","v":0},{"$f":"G29-S29","v":0},null,null,null,null,null,null,{"$f":"SUM(G29,X29:Z30)","v":0},null,null,{"$f":"IF(AE30=TRUE,H29*0.8,H29)","v":2055.4735273333335},null,2466.5682328000003,2672.1155855333336,{"$f":"IF(Stammblatt!$I$37=1,Kollektivvertrag!D15,Kollektivvertrag!D16)","v":2055.4735273333335},null,null,"Produktionsleitung","Production manager"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK30,'Kalkulation Herstellungskosten'!AL30)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),AH30/2,AH30))","v":2846.8280015},null,null,null,{"$f":"IF(AB30=TRUE,G29,0)","v":0},{"$f":"IF(AC30=TRUE,G29,0)","v":0},{"$f":"IF((L30+M30)>G29,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE30=TRUE,H30*0.8,H30)","v":2846.8280015},false,3416.1936018000001,3700.8764019499999,{"$f":"IF(Stammblatt!$I$37=1,Kollektivvertrag!F15,Kollektivvertrag!F16)","v":2846.8280015},null,{"$f":"IF((C29+C30)<17,(C29*40+C30*60)/17,(C29*40+C30*60)/(C29+C30))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[15,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK31,'Kalkulation Herstellungskosten'!AL31)","v":"1. Aufnahmeleitung"},0,null,null,0,{"$f":"C31*E31+C32*E32","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),AH31/2,AH31))","v":1212.0920209999999},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q31:R32)","v":0},{"$f":"G31-S31","v":0},null,null,null,null,null,null,{"$f":"SUM(G31,X31:Z32)","v":0},null,null,{"$f":"IF(AE32=TRUE,H31*0.8,H31)","v":1212.0920209999999},null,1454.5104251999999,1575.7196273,{"$f":"IF(Stammblatt!$I$37=1,Kollektivvertrag!D17,Kollektivvertrag!D18)","v":1212.0920209999999},null,null,"1. Aufnahmeleitung","Unit manager"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK32,'Kalkulation Herstellungskosten'!AL32)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),AH32/2,AH32))","v":1678.750927},null,null,null,{"$f":"IF(AB32=TRUE,G31,0)","v":0},{"$f":"IF(AC32=TRUE,G31,0)","v":0},{"$f":"IF((L32+M32)>G31,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE32=TRUE,H32*0.8,H32)","v":1678.750927},false,2014.5011124,2182.3762051000003,{"$f":"IF(Stammblatt!$I$37=1,Kollektivvertrag!F17,Kollektivvertrag!F18)","v":1678.750927},null,{"$f":"IF((C31+C32)<17,(C31*40+C32*60)/17,(C31*40+C32*60)/(C31+C32))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[16,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK33,'Kalkulation Herstellungskosten'!AL33)","v":"2. Aufnahmeleitung"},0,null,null,0,{"$f":"C33*E33+C34*E34","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D19)","v":979.74153666666678},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q33:R34)","v":0},{"$f":"G33-S33","v":0},null,null,null,null,null,null,{"$f":"SUM(G33,X33:Z34)","v":0},null,null,{"$f":"IF(AE34=TRUE,H33*0.8,H33)","v":979.74153666666678},null,{"$f":"H33*1.2","v":1175.689844},{"$f":"H33*1.3","v":1273.6639976666668},null,null,null,"2. Aufnahmeleitung","Set manager"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK34,'Kalkulation Herstellungskosten'!AL34)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F19)","v":1356.9342995833335},null,null,null,{"$f":"IF(AB34=TRUE,G33,0)","v":0},{"$f":"IF(AC34=TRUE,G33,0)","v":0},{"$f":"IF((L34+M34)>G33,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE34=TRUE,H34*0.8,H34)","v":1356.9342995833335},false,1628.3211595000002,1764.0145894583336,null,null,{"$f":"IF((C33+C34)<17,(C33*40+C34*60)/17,(C33*40+C34*60)/(C33+C34))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[17,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK35,'Kalkulation Herstellungskosten'!AL35)","v":"Produktionskoordination"},0,null,null,0,{"$f":"C35*E35+C36*E36","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D34)","v":900.9989648333335},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q35:R36)","v":0},{"$f":"G35-S35","v":0},null,null,null,null,null,null,{"$f":"SUM(G35,X35:Z36)","v":0},null,null,{"$f":"IF(AE36=TRUE,H35*0.8,H35)","v":900.9989648333335},null,1081.1987578000001,1171.2986542833337,null,null,null,"Produktionskoordination","Production coordinator"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK36,'Kalkulation Herstellungskosten'!AL36)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F34)","v":1247.8887831666666},null,null,null,{"$f":"IF(AB36=TRUE,G35,0)","v":0},{"$f":"IF(AC36=TRUE,G35,0)","v":0},{"$f":"IF((L36+M36)>G35,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE36=TRUE,H36*0.8,H36)","v":1247.8887831666666},false,1497.4665398,1622.2554181166665,null,null,{"$f":"IF((C35+C36)<17,(C35*40+C36*60)/17,(C35*40+C36*60)/(C35+C36))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[18,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK37,'Kalkulation Herstellungskosten'!AL37)","v":"Postproduktionskoordination"},0,null,null,0,{"$f":"C37*E37+C38*E38","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D35)","v":1081.8157656833334},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q37:R38)","v":0},{"$f":"G37-S37","v":0},null,null,null,null,null,null,{"$f":"SUM(G37,X37:Z38)","v":0},null,null,{"$f":"IF(AE38=TRUE,H37*0.8,H37)","v":1081.8157656833334},null,1298.17891882,1406.3604953883334,null,null,null,"Postproduktionskoordination","Postproduction coordinator"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK38,'Kalkulation Herstellungskosten'!AL38)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F35)","v":1498.3154086833335},null,null,null,{"$f":"IF(AB38=TRUE,G37,0)","v":0},{"$f":"IF(AC38=TRUE,G37,0)","v":0},{"$f":"IF((L38+M38)>G37,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE38=TRUE,H38*0.8,H38)","v":1498.3154086833335},false,1797.9784904200003,1947.8100312883337,null,null,{"$f":"IF((C37+C38)<17,(C37*40+C38*60)/17,(C37*40+C38*60)/(C37+C38))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A37+1","v":19},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK39,'Kalkulation Herstellungskosten'!AL39)","v":"Produktionsassistenz"},0,null,null,0,{"$f":"C39*E39+C40*E40","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D23)","v":766.66127766666659},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q39:R40)","v":0},{"$f":"G39-S39","v":0},null,null,null,null,null,null,{"$f":"SUM(G39,X39:Z40)","v":0},null,null,{"$f":"IF(AE40=TRUE,H39*0.8,H39)","v":766.66127766666659},null,919.99353319999989,996.65966096666659,null,null,null,"Produktionsassistenz","Production assistant"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK40,'Kalkulation Herstellungskosten'!AL40)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F23)","v":1061.8332118333335},null,null,null,{"$f":"IF(AB40=TRUE,G39,0)","v":0},{"$f":"IF(AC40=TRUE,G39,0)","v":0},{"$f":"IF((L40+M40)>G39,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE40=TRUE,H40*0.8,H40)","v":1061.8332118333335},false,1274.1998542000001,1380.3831753833335,null,null,{"$f":"IF((C39+C40)<17,(C39*40+C40*60)/17,(C39*40+C40*60)/(C39+C40))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A39+1","v":20},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK41,'Kalkulation Herstellungskosten'!AL41)","v":"Filmgeschäftsführung"},0,null,null,0,{"$f":"C41*E41+C42*E42","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!D22/2,Kollektivvertrag!D22))","v":1265.9610600000001},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q41:R42)","v":0},{"$f":"G41-S41","v":0},null,null,null,null,null,null,{"$f":"SUM(G41,X41:Z42)","v":0},null,null,{"$f":"IF(AE42=TRUE,H41*0.8,H41)","v":1265.9610600000001},null,1519.153272,1645.7493780000002,null,null,null,"Filmgeschäftsführung","Production accountant"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK42,'Kalkulation Herstellungskosten'!AL42)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!F22/2,Kollektivvertrag!F22))","v":1753.3586443333336},null,null,null,{"$f":"IF(AB42=TRUE,G41,0)","v":0},{"$f":"IF(AC42=TRUE,G41,0)","v":0},{"$f":"IF((L42+M42)>G41,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE42=TRUE,H42*0.8,H42)","v":1753.3586443333336},false,2104.0303732000002,2279.3662376333336,null,null,{"$f":"IF((C41+C42)<17,(C41*40+C42*60)/17,(C41*40+C42*60)/(C41+C42))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A41+1","v":21},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK43,'Kalkulation Herstellungskosten'!AL43)","v":"Regie"},0,null,null,{"$f":"G43","v":0},{"$f":"C43*E43","v":0},{"$f":"IF(AND(Stammblatt!I12=TRUE,NFK_ges>1500000),56600,IF(Stammblatt!I12=TRUE,AD43*0.85,AD43))","v":26250},null,null,null,{"$f":"IF(AB43=TRUE,G43,0)","v":0},{"$f":"IF(AC43=TRUE,G43,0)","v":0},null,null,null,null,null,{"$f":"SUM(Q43:R43)","v":0},{"$f":"G43-S43","v":0},null,null,null,null,null,null,{"$f":"SUM(G43,X43:Z43)","v":0},false,false,{"$f":"IF(AE43=TRUE,Regie_Richtsatz*0.8,Regie_Richtsatz)","v":26250},false,31500,34125,null,null,null,"Regie","Director"]
[{"$f":"A43+1","v":22},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK44,'Kalkulation Herstellungskosten'!AL44)","v":"Regieassistenz"},0,null,null,{"$f":"E44","v":0},{"$f":"C44*E44+C45*E45","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!D12/2,Kollektivvertrag!D12))","v":1241.5950451333335},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q44:R45)","v":0},{"$f":"G44-S44","v":0},null,null,null,null,null,null,{"$f":"SUM(G44,X44:Z45)","v":0},null,null,{"$f":"IF(AE45=TRUE,H44*0.8,H44)","v":1241.5950451333335},null,1489.9140541600002,1614.0735586733338,null,null,null,"Regieassistenz","1. Assistant director (AD)"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK45,'Kalkulation Herstellungskosten'!AL45)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,{"$f":"E45","v":0},null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!F12/2,Kollektivvertrag!F12))","v":1719.6099876666667},null,null,null,{"$f":"IF(AB45=TRUE,G44,0)","v":0},{"$f":"IF(AC45=TRUE,G44,0)","v":0},{"$f":"IF((L45+M45)>G44,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE45=TRUE,H45*0.8,H45)","v":1719.6099876666667},false,2063.5319851999998,2235.492983966667,null,null,{"$f":"IF((C44+C45)<17,(C44*40+C45*60)/17,(C44*40+C45*60)/(C44+C45))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A44+1","v":23},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK46,'Kalkulation Herstellungskosten'!AL46)","v":"Continuity/Skript"},0,null,null,{"$f":"E46","v":0},{"$f":"C46*E46+C47*E47","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D24)","v":875.57154183333341},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q46:R47)","v":0},{"$f":"G46-S46","v":0},null,null,null,null,null,null,{"$f":"SUM(G46,X46:Z47)","v":0},null,null,{"$f":"IF(AE47=TRUE,H46*0.8,H46)","v":875.57154183333341},null,1050.6858502,1138.2430043833335,null,null,null,"Continuity/Skript","Continuity"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK47,'Kalkulation Herstellungskosten'!AL47)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F24)","v":1212.6587923333334},null,null,null,{"$f":"IF(AB47=TRUE,G46,0)","v":0},{"$f":"IF(AC47=TRUE,G46,0)","v":0},{"$f":"IF((L47+M47)>G46,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE47=TRUE,H47*0.8,H47)","v":1212.6587923333334},false,1455.1905508,1576.4564300333334,null,null,{"$f":"IF((C46+C47)<17,(C46*40+C47*60)/17,(C46*40+C47*60)/(C46+C47))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A46+1","v":24},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK48,'Kalkulation Herstellungskosten'!AL48)","v":"Kamera"},0,null,null,0,{"$f":"C48*E48+C49*E49","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),AH48/2,AH48))","v":3014.3475739999999},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q48:R49)","v":0},{"$f":"G48-S48","v":0},null,null,null,null,null,null,{"$f":"SUM(G48,X48:Z49)","v":0},null,null,{"$f":"IF(AE49=TRUE,H48*0.8,H48)","v":3014.3475739999999},null,3617.2170887999996,3918.6518461999999,{"$f":"IF(Stammblatt!$I$37=1,Kollektivvertrag!D26,Kollektivvertrag!D27)","v":3014.3475739999999},null,null,"Kamera","Director of Photography"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK49,'Kalkulation Herstellungskosten'!AL49)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),AH49/2,AH49))","v":4174.8724204833334},null,null,null,{"$f":"IF(AB49=TRUE,G48,0)","v":0},{"$f":"IF(AC49=TRUE,G48,0)","v":0},{"$f":"IF((L49+M49)>G48,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE49=TRUE,H49*0.8,H49)","v":4174.8724204833334},false,5009.8469045800002,5427.3341466283337,{"$f":"IF(Stammblatt!$I$37=1,Kollektivvertrag!F26,Kollektivvertrag!F27)","v":4174.8724204833334},null,{"$f":"IF((C48+C49)<17,(C48*40+C49*60)/17,(C48*40+C49*60)/(C48+C49))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A48+1","v":25},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK50,'Kalkulation Herstellungskosten'!AL50)","v":"1. Kameraassistenz"},0,null,null,0,{"$f":"C50*E50+C51*E51","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!D28/2,Kollektivvertrag!D28))","v":1184.8354723333337},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q50:R51)","v":0},{"$f":"G50-S50","v":0},null,null,null,null,null,null,{"$f":"SUM(G50,X50:Z51)","v":0},null,null,{"$f":"IF(AE51=TRUE,H50*0.8,H50)","v":1184.8354723333337},null,1421.8025668000002,1540.2861140333339,null,null,null,"1. Kameraassistenz","1. Assistant camera"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK51,'Kalkulation Herstellungskosten'!AL51)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!F28/2,Kollektivvertrag!F28))","v":1678.750927},null,null,null,{"$f":"IF(AB51=TRUE,G50,0)","v":0},{"$f":"IF(AC51=TRUE,G50,0)","v":0},{"$f":"IF((L51+M51)>G50,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE51=TRUE,H51*0.8,H51)","v":1678.750927},false,2014.5011124,2182.3762051000003,null,null,{"$f":"IF((C50+C51)<17,(C50*40+C51*60)/17,(C50*40+C51*60)/(C50+C51))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A50+1","v":26},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK52,'Kalkulation Herstellungskosten'!AL52)","v":"2. Kameraassistenz"},0,null,null,0,{"$f":"C52*E52+C53*E53","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D29)","v":902.19691333333344},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q52:R53)","v":0},{"$f":"G52-S52","v":0},null,null,null,null,null,null,{"$f":"SUM(G52,X52:Z53)","v":0},null,null,{"$f":"IF(AE53=TRUE,H52*0.8,H52)","v":902.19691333333344},null,1082.6362960000001,1172.8559873333336,null,null,null,"2. Kameraassistenz","2. Assistant camera"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK53,'Kalkulation Herstellungskosten'!AL53)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F29)","v":1278.2754553333334},null,null,null,{"$f":"IF(AB53=TRUE,G52,0)","v":0},{"$f":"IF(AC53=TRUE,G52,0)","v":0},{"$f":"IF((L53+M53)>G52,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE53=TRUE,H53*0.8,H53)","v":1278.2754553333334},false,1533.9305464000001,1661.7580919333334,null,null,{"$f":"IF((C52+C53)<17,(C52*40+C53*60)/17,(C52*40+C53*60)/(C52+C53))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A52+1","v":27},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK54,'Kalkulation Herstellungskosten'!AL54)","v":"Kamera im Verbund, Schwenker"},0,null,null,0,{"$f":"C54*E54+C55*E55","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!D30/2,Kollektivvertrag!D30))","v":1241.5950451333335},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q54:R55)","v":0},{"$f":"G54-S54","v":0},null,null,null,null,null,null,{"$f":"SUM(G54,X54:Z55)","v":0},null,null,{"$f":"IF(AE55=TRUE,H54*0.8,H54)","v":1241.5950451333335},null,1489.9140541600002,1614.0735586733338,null,null,null,"Kamera im Verbund, Schwenker","Camera operator"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK55,'Kalkulation Herstellungskosten'!AL55)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!F30/2,Kollektivvertrag!F30))","v":1719.6099876666667},null,null,null,{"$f":"IF(AB55=TRUE,G54,0)","v":0},{"$f":"IF(AC55=TRUE,G54,0)","v":0},{"$f":"IF((L55+M55)>G54,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE55=TRUE,H55*0.8,H55)","v":1719.6099876666667},false,2063.5319851999998,2235.492983966667,null,null,{"$f":"IF((C54+C55)<17,(C54*40+C55*60)/17,(C54*40+C55*60)/(C54+C55))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A54+1","v":28},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK56,'Kalkulation Herstellungskosten'!AL56)","v":"Videotechnik"},0,null,null,0,{"$f":"C56*E56+C57*E57","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D51)","v":1159.4982175},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q56:R57)","v":0},{"$f":"G56-S56","v":0},null,null,null,null,null,null,{"$f":"SUM(G56,X56:Z57)","v":0},null,null,{"$f":"IF(AE57=TRUE,H56*0.8,H56)","v":1159.4982175},null,1391.3978609999999,1507.3476827500001,null,null,null,"Videotechnik","Video technician"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK57,'Kalkulation Herstellungskosten'!AL57)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F51)","v":1605.9079295000001},null,null,null,{"$f":"IF(AB57=TRUE,G56,0)","v":0},{"$f":"IF(AC57=TRUE,G56,0)","v":0},{"$f":"IF((L57+M57)>G56,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE57=TRUE,H57*0.8,H57)","v":1605.9079295000001},false,1927.0895154,2087.6803083500004,null,null,{"$f":"IF((C56+C57)<17,(C56*40+C57*60)/17,(C56*40+C57*60)/(C56+C57))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A56+1","v":29},"Digital Image Technican (DIT)",0,null,null,0,{"$f":"C58*E58+C59*E59","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D36)","v":1081.8157656833334},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q58:R59)","v":0},{"$f":"G58-S58","v":0},null,null,null,null,null,null,{"$f":"SUM(G58,X58:Z59)","v":0},null,null,{"$f":"IF(AE59=TRUE,H58*0.8,H58)","v":1081.8157656833334},null,1298.17891882,1406.3604953883334]
[null,"Wochenpauschale (§ 7 KV) ",0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F36)","v":1498.3154086833335},null,null,null,{"$f":"IF(AB59=TRUE,G58,0)","v":0},{"$f":"IF(AC59=TRUE,G58,0)","v":0},{"$f":"IF((L59+M59)>G58,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE59=TRUE,H59*0.8,H59)","v":1498.3154086833335},false,{"$f":"H59*1.2","v":1797.9784904200003},{"$f":"H59*1.3","v":1947.8100312883337},null,null,{"$f":"IF((C58+C59)<17,(C58*40+C59*60)/17,(C58*40+C59*60)/(C58+C59))","v":0}]
[{"$f":"A58+1","v":30},"Data Wrangler",0,null,null,0,{"$f":"C60*E60+C61*E61","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D37)","v":757.27090716666669},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q60:R61)","v":0},{"$f":"G60-S60","v":0},null,null,null,null,null,null,{"$f":"SUM(G60,X60:Z61)","v":0},null,null,{"$f":"IF(AE61=TRUE,H60*0.8,H60)","v":757.27090716666669},null,908.72508860000005,984.45217931666673]
[null,"Wochenpauschale (§ 7 KV) ",0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F37)","v":1048.8232335000002},null,null,null,{"$f":"IF(AB61=TRUE,G60,0)","v":0},{"$f":"IF(AC61=TRUE,G60,0)","v":0},{"$f":"IF((L61+M61)>G60,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE61=TRUE,H61*0.8,H61)","v":1048.8232335000002},false,1258.5878802000002,1363.4702035500004,null,null,{"$f":"IF((C60+C61)<17,(C60*40+C61*60)/17,(C60*40+C61*60)/(C60+C61))","v":0}]
[{"$f":"A60+1","v":31},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK62,'Kalkulation Herstellungskosten'!AL62)","v":"Ton I              Ton II"},0,null,null,0,{"$f":"C62*E62+C63*E63","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),AI62/2,AI62))","v":1843.8101966666668},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q62:R63)","v":0},{"$f":"G62-S62","v":0},null,null,null,null,null,null,{"$f":"SUM(G62,X62:Z63)","v":0},null,null,{"$f":"IF(AE63=TRUE,H62*0.8,H62)","v":1843.8101966666668},null,2212.572236,2396.9532556666668,false,{"$f":"IF(AH62=FALSE,Kollektivvertrag!D49,Kollektivvertrag!D50)","v":1843.8101966666668},null,"Ton I              Ton II","Sound engineer"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK63,'Kalkulation Herstellungskosten'!AL63)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),AI63/2,AI63))","v":2553.6784105000006},null,null,null,{"$f":"IF(AB63=TRUE,G62,0)","v":0},{"$f":"IF(AC63=TRUE,G62,0)","v":0},{"$f":"IF((L63+M63)>G62,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE63=TRUE,H63*0.8,H63)","v":2553.6784105000006},false,3064.4140926000005,3319.7819336500011,null,{"$f":"IF(AH62=FALSE,Kollektivvertrag!F49,Kollektivvertrag!F50)","v":2553.6784105000006},{"$f":"IF((C62+C63)<17,(C62*40+C63*60)/17,(C62*40+C63*60)/(C62+C63))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A62+1","v":32},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK64,'Kalkulation Herstellungskosten'!AL64)","v":"Tonassistenz"},0,null,null,0,{"$f":"C64*E64+C65*E65","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D51)","v":1159.4982175},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q64:R65)","v":0},{"$f":"G64-S64","v":0},null,null,null,null,null,null,{"$f":"SUM(G64,X64:Z65)","v":0},null,null,{"$f":"IF(AE65=TRUE,H64*0.8,H64)","v":1159.4982175},null,1391.3978609999999,1507.3476827500001,null,null,null,"Tonassistenz","Boom operator"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK65,'Kalkulation Herstellungskosten'!AL65)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F51)","v":1605.9079295000001},null,null,null,{"$f":"IF(AB65=TRUE,G64,0)","v":0},{"$f":"IF(AC65=TRUE,G64,0)","v":0},{"$f":"IF((L65+M65)>G64,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE65=TRUE,H65*0.8,H65)","v":1605.9079295000001},false,1927.0895154,2087.6803083500004,null,null,{"$f":"IF((C64+C65)<17,(C64*40+C65*60)/17,(C64*40+C65*60)/(C64+C65))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A64+1","v":33},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK66,'Kalkulation Herstellungskosten'!AL66)","v":"Primärtontechnik"},0,null,null,0,{"$f":"C66*E66+C67*E67","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D51)","v":1159.4982175},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q66:R67)","v":0},{"$f":"G66-S66","v":0},null,null,null,null,null,null,{"$f":"SUM(G66,X66:Z67)","v":0},null,null,{"$f":"IF(AE67=TRUE,H66*0.8,H66)","v":1159.4982175},null,1391.3978609999999,1507.3476827500001,null,null,null,"Primärtontechnik","Direct sound engineer"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK67,'Kalkulation Herstellungskosten'!AL67)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F51)","v":1605.9079295000001},null,null,null,{"$f":"IF(AB67=TRUE,G66,0)","v":0},{"$f":"IF(AC67=TRUE,G66,0)","v":0},{"$f":"IF((L67+M67)>G66,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE67=TRUE,H67*0.8,H67)","v":1605.9079295000001},false,1927.0895154,2087.6803083500004,null,null,{"$f":"IF((C66+C67)<17,(C66*40+C67*60)/17,(C66*40+C67*60)/(C66+C67))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A66+1","v":34},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK68,'Kalkulation Herstellungskosten'!AL68)","v":"Schnitt"},0,null,null,0,{"$f":"C68*E68+C69*E69","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!D38/2,Kollektivvertrag!D38))","v":1321.1182156666666},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q68:R69)","v":0},{"$f":"G68-S68","v":0},null,null,null,null,null,null,{"$f":"SUM(G68,X68:Z69)","v":0},null,null,{"$f":"IF(AE69=TRUE,H68*0.8,H68)","v":1321.1182156666666},null,1585.3418588,1717.4536803666667,null,null,null,"Schnitt","Editor"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK69,'Kalkulation Herstellungskosten'!AL69)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!F38/2,Kollektivvertrag!F38))","v":1829.7478270166669},null,null,null,{"$f":"IF(AB69=TRUE,G68,0)","v":0},{"$f":"IF(AC69=TRUE,G68,0)","v":0},{"$f":"IF((L69+M69)>G68,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE69=TRUE,H69*0.8,H69)","v":1829.7478270166669},false,2195.6973924200001,2378.6721751216669,null,null,{"$f":"IF((C68+C69)<17,(C68*40+C69*60)/17,(C68*40+C69*60)/(C68+C69))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A68+1","v":35},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK70,'Kalkulation Herstellungskosten'!AL70)","v":"Schnittassistenz"},0,null,null,0,{"$f":"C70*E70+C71*E71","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D39)","v":862.30780451666681},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q70:R71)","v":0},{"$f":"G70-S70","v":0},null,null,null,null,null,null,{"$f":"SUM(G70,X70:Z71)","v":0},null,null,{"$f":"IF(AE71=TRUE,H70*0.8,H70)","v":862.30780451666681},null,1034.7693654200002,1121.000145871667,null,null,null,"Schnittassistenz","Assistant Editor"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK71,'Kalkulation Herstellungskosten'!AL71)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F39)","v":1194.3031298333333},null,null,null,{"$f":"IF(AB71=TRUE,G70,0)","v":0},{"$f":"IF(AC71=TRUE,G70,0)","v":0},{"$f":"IF((L71+M71)>G70,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE71=TRUE,H71*0.8,H71)","v":1194.3031298333333},false,1433.1637558,1552.5940687833333,null,null,{"$f":"IF((C70+C71)<17,(C70*40+C71*60)/17,(C70*40+C71*60)/(C70+C71))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A70+1","v":36},"Sound Design",0,null,null,0,{"$f":"C72*E72+C73*E73","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!D41/2,Kollektivvertrag!D41))","v":1321.1182156666666},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q72:R73)","v":0},{"$f":"G72-S72","v":0},null,null,null,null,null,null,{"$f":"SUM(G72,X72:Z73)","v":0},null,null,{"$f":"IF(AE73=TRUE,H72*0.8,H72)","v":1321.1182156666666},null,1585.3418588,1717.4536803666667]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK73,'Kalkulation Herstellungskosten'!AL73)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!F41/2,Kollektivvertrag!F41))","v":1829.7478270166669},null,null,null,{"$f":"IF(AB73=TRUE,G72,0)","v":0},{"$f":"IF(AC73=TRUE,G72,0)","v":0},{"$f":"IF((L73+M73)>G72,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE73=TRUE,H73*0.8,H73)","v":1829.7478270166669},false,2195.6973924200001,2378.6721751216669,null,null,{"$f":"IF((C72+C73)<17,(C72*40+C73*60)/17,(C72*40+C73*60)/(C72+C73))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A72+1","v":37},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK74,'Kalkulation Herstellungskosten'!AL74)","v":"Tonschnitt"},0,null,null,0,{"$f":"C74*E74+C75*E75","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D40)","v":990.83608551666669},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q74:R75)","v":0},{"$f":"G74-S74","v":0},null,null,null,null,null,null,{"$f":"SUM(G74,X74:Z75)","v":0},null,null,{"$f":"IF(AE75=TRUE,H74*0.8,H74)","v":990.83608551666669},null,1189.0033026199999,1288.0869111716668,null,null,null,"Tonschnitt","Sound Editor"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK75,'Kalkulation Herstellungskosten'!AL75)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F40)","v":1372.3079719999998},null,null,null,{"$f":"IF(AB75=TRUE,G74,0)","v":0},{"$f":"IF(AC75=TRUE,G74,0)","v":0},{"$f":"IF((L75+M75)>G74,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE75=TRUE,H75*0.8,H75)","v":1372.3079719999998},false,1646.7695663999998,1784.0003635999999,null,null,{"$f":"IF((C74+C75)<17,(C74*40+C75*60)/17,(C74*40+C75*60)/(C74+C75))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A74+1","v":38},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK76,'Kalkulation Herstellungskosten'!AL76)","v":"Kostümbild"},0,null,null,0,{"$f":"C76*E76+C77*E77","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!D44/2,Kollektivvertrag!D44))","v":1424.292496316667},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q76:R77)","v":0},{"$f":"G76-S76","v":0},null,null,null,null,null,null,{"$f":"SUM(G76,X76:Z77)","v":0},null,null,{"$f":"IF(AE77=TRUE,H76*0.8,H76)","v":1424.292496316667},null,1709.1509955800004,1851.580245211667,null,null,null,"Kostümbild","Costume designer"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK77,'Kalkulation Herstellungskosten'!AL77)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!F44/2,Kollektivvertrag!F44))","v":1972.647625666667},null,null,null,{"$f":"IF(AB77=TRUE,G76,0)","v":0},{"$f":"IF(AC77=TRUE,G76,0)","v":0},{"$f":"IF((L77+M77)>G76,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE77=TRUE,H77*0.8,H77)","v":1972.647625666667},false,2367.1771508000002,2564.441913366667,null,null,{"$f":"IF((C76+C77)<17,(C76*40+C77*60)/17,(C76*40+C77*60)/(C76+C77))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A76+1","v":39},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK78,'Kalkulation Herstellungskosten'!AL78)","v":"Kostümbildassistenz"},0,null,null,{"$f":"E78","v":0},{"$f":"C78*E78+C79*E79","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D45)","v":997.00745246666679},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q78:R79)","v":0},{"$f":"G78-S78","v":0},null,null,null,null,null,null,{"$f":"SUM(G78,X78:Z79)","v":0},null,null,{"$f":"IF(AE79=TRUE,H78*0.8,H78)","v":997.00745246666679},null,1196.4089429600001,1296.1096882066668,null,null,null,"Kostümbildassistenz","Costume adviser"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK79,'Kalkulation Herstellungskosten'!AL79)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F45)","v":1380.8481855},null,null,null,{"$f":"IF(AB79=TRUE,G78,0)","v":0},{"$f":"IF(AC79=TRUE,G78,0)","v":0},{"$f":"IF((L79+M79)>G78,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE79=TRUE,H79*0.8,H79)","v":1380.8481855},false,1657.0178226,1795.10264115,null,null,{"$f":"IF((C78+C79)<17,(C78*40+C79*60)/17,(C78*40+C79*60)/(C78+C79))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A78+1","v":40},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK80,'Kalkulation Herstellungskosten'!AL80)","v":"Garderobe"},0,null,null,0,{"$f":"C80*E80+C81*E81","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D46)","v":849.17803133333337},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q80:R81)","v":0},{"$f":"G80-S80","v":0},null,null,null,null,null,null,{"$f":"SUM(G80,X80:Z81)","v":0},null,null,{"$f":"IF(AE81=TRUE,H80*0.8,H80)","v":849.17803133333337},null,1019.0136376,1103.9314407333334,null,null,null,"Garderobe","Wardrobe"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK81,'Kalkulation Herstellungskosten'!AL81)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F46)","v":1176.1187868500001},null,null,null,{"$f":"IF(AB81=TRUE,G80,0)","v":0},{"$f":"IF(AC81=TRUE,G80,0)","v":0},{"$f":"IF((L81+M81)>G80,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE81=TRUE,H81*0.8,H81)","v":1176.1187868500001},false,1411.34254422,1528.9544229050002,null,null,{"$f":"IF((C80+C81)<17,(C80*40+C81*60)/17,(C80*40+C81*60)/(C80+C81))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A80+1","v":41},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK82,'Kalkulation Herstellungskosten'!AL82)","v":"Garderobe"},0,null,null,0,{"$f":"C82*E82+C83*E83","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D46)","v":849.17803133333337},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q82:R83)","v":0},{"$f":"G82-S82","v":0},null,null,null,null,null,null,{"$f":"SUM(G82,X82:Z83)","v":0},null,null,{"$f":"IF(AE83=TRUE,H82*0.8,H82)","v":849.17803133333337},null,1019.0136376,1103.9314407333334,null,null,null,"Garderobe","Wardrobe"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK83,'Kalkulation Herstellungskosten'!AL83)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F46)","v":1176.1187868500001},null,null,null,{"$f":"IF(AB83=TRUE,G82,0)","v":0},{"$f":"IF(AC83=TRUE,G82,0)","v":0},{"$f":"IF((L83+M83)>G82,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE83=TRUE,H83*0.8,H83)","v":1176.1187868500001},false,1411.34254422,1528.9544229050002,null,null,{"$f":"IF((C82+C83)<17,(C82*40+C83*60)/17,(C82*40+C83*60)/(C82+C83))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A82+1","v":42},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK84,'Kalkulation Herstellungskosten'!AL84)","v":"Garderobenhilfe"},0,null,null,0,{"$f":"C84*E84+C85*E85","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D48)","v":663.62482550000016},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q84:R85)","v":0},{"$f":"G84-S84","v":0},null,null,null,null,null,null,{"$f":"SUM(G84,X84:Z85)","v":0},null,null,{"$f":"IF(AE85=TRUE,H84*0.8,H84)","v":663.62482550000016},null,796.34979060000012,862.71227315000021,null,null,null,"Garderobenhilfe","Assistant wardrobe"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK85,'Kalkulation Herstellungskosten'!AL85)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F48)","v":919.12276633333329},null,null,null,{"$f":"IF(AB85=TRUE,G84,0)","v":0},{"$f":"IF(AC85=TRUE,G84,0)","v":0},{"$f":"IF((L85+M85)>G84,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE85=TRUE,H85*0.8,H85)","v":919.12276633333329},false,1102.9473195999999,1194.8595962333334,null,null,{"$f":"IF((C84+C85)<17,(C84*40+C85*60)/17,(C84*40+C85*60)/(C84+C85))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A84+1","v":43},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK86,'Kalkulation Herstellungskosten'!AL86)","v":"Außenrequisite"},0,null,null,0,{"$f":"C86*E86+C87*E87","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D42)","v":1088.1713333166667},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q86:R87)","v":0},{"$f":"G86-S86","v":0},null,null,null,null,null,null,{"$f":"SUM(G86,X86:Z87)","v":0},null,null,{"$f":"IF(AE87=TRUE,H86*0.8,H86)","v":1088.1713333166667},null,1305.8055999800001,1414.6227333116667,null,null,null,"Außenrequisite","Prop buyer"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK87,'Kalkulation Herstellungskosten'!AL87)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F42)","v":1507.1222623333333},null,null,null,{"$f":"IF(AB87=TRUE,G86,0)","v":0},{"$f":"IF(AC87=TRUE,G86,0)","v":0},{"$f":"IF((L87+M87)>G86,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE87=TRUE,H87*0.8,H87)","v":1507.1222623333333},false,1808.5467148,1959.2589410333333,null,null,{"$f":"IF((C86+C87)<17,(C86*40+C87*60)/17,(C86*40+C87*60)/(C86+C87))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A86+1","v":44},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK88,'Kalkulation Herstellungskosten'!AL88)","v":"Innenrequisite"},0,null,null,0,{"$f":"C88*E88+C89*E89","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D43)","v":1006.8486638000001},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q88:R89)","v":0},{"$f":"G88-S88","v":0},null,null,null,null,null,null,{"$f":"SUM(G88,X88:Z89)","v":0},null,null,{"$f":"IF(AE89=TRUE,H88*0.8,H88)","v":1006.8486638000001},null,1208.21839656,1308.9032629400001,null,null,null,"Innenrequisite","Set decorator"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK89,'Kalkulation Herstellungskosten'!AL89)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F43)","v":1394.4893410000002},null,null,null,{"$f":"IF(AB89=TRUE,G88,0)","v":0},{"$f":"IF(AC89=TRUE,G88,0)","v":0},{"$f":"IF((L89+M89)>G88,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE89=TRUE,H89*0.8,H89)","v":1394.4893410000002},false,1673.3872092000001,1812.8361433000002,null,null,{"$f":"IF((C88+C89)<17,(C88*40+C89*60)/17,(C88*40+C89*60)/(C88+C89))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A88+1","v":45},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK90,'Kalkulation Herstellungskosten'!AL90)","v":"Requisitenhilfe"},0,null,null,{"$f":"E90","v":0},{"$f":"C90*E90+C91*E91","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D48)","v":663.62482550000016},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q90:R91)","v":0},{"$f":"G90-S90","v":0},null,null,null,null,null,null,{"$f":"SUM(G90,X90:Z91)","v":0},null,null,{"$f":"IF(AE91=TRUE,H90*0.8,H90)","v":663.62482550000016},null,796.34979060000012,862.71227315000021,null,null,null,"Requisitenhilfe","Prop driver"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK91,'Kalkulation Herstellungskosten'!AL91)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F48)","v":919.12276633333329},null,null,null,{"$f":"IF(AB91=TRUE,G90,0)","v":0},{"$f":"IF(AC91=TRUE,G90,0)","v":0},{"$f":"IF((L91+M91)>G90,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE91=TRUE,H91*0.8,H91)","v":919.12276633333329},false,{"$f":"H91*1.2","v":1102.9473195999999},{"$f":"H91*1.3","v":1194.8595962333334},null,null,{"$f":"IF((C90+C91)<17,(C90*40+C91*60)/17,(C90*40+C91*60)/(C90+C91))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A90+1","v":46},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK92,'Kalkulation Herstellungskosten'!AL92)","v":"Szenenbild (Filmarchitektur)"},0,null,null,0,{"$f":"C92*E92+C93*E93","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!D52/2,Kollektivvertrag!D52))","v":1485.7575593000001},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q92:R93)","v":0},{"$f":"G92-S92","v":0},null,null,null,null,null,null,{"$f":"SUM(G92,X92:Z93)","v":0},null,null,{"$f":"IF(AE93=TRUE,H92*0.8,H92)","v":1485.7575593000001},null,1782.9090711600002,1931.4848270900002,null,null,null,"Szenenbild (Filmarchitektur)"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK93,'Kalkulation Herstellungskosten'!AL93)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!F52/2,Kollektivvertrag!F52))","v":2057.7663750000002},null,null,null,{"$f":"IF(AB93=TRUE,G92,0)","v":0},{"$f":"IF(AC93=TRUE,G92,0)","v":0},{"$f":"IF((L93+M93)>G92,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE93=TRUE,H93*0.8,H93)","v":2057.7663750000002},false,2469.3196499999999,2675.0962875000005,null,null,{"$f":"IF((C92+C93)<17,(C92*40+C93*60)/17,(C92*40+C93*60)/(C92+C93))","v":0},"Wochenpauschale (§ 7 KV) "]
[{"$f":"A92+1","v":47},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK94,'Kalkulation Herstellungskosten'!AL94)","v":"Szenenbildassistenz"},0,null,null,0,{"$f":"C94*E94+C95*E95","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D53)","v":1115.2733079833333},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q94:R95)","v":0},{"$f":"G94-S94","v":0},null,null,null,null,null,null,{"$f":"SUM(G94,X94:Z95)","v":0},null,null,{"$f":"IF(AE95=TRUE,H94*0.8,H94)","v":1115.2733079833333},null,1338.3279695799999,1449.8553003783334,null,null,null,"Szenenbildassistenz","Art department assistant"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK95,'Kalkulation Herstellungskosten'!AL95)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F53)","v":1544.65411765},null,null,null,{"$f":"IF(AB95=TRUE,G94,0)","v":0},{"$f":"IF(AC95=TRUE,G94,0)","v":0},{"$f":"IF((L95+M95)>G94,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE95=TRUE,H95*0.8,H95)","v":1544.65411765},false,1853.58494118,2008.050352945,null,null,{"$f":"IF((C94+C95)<17,(C94*40+C95*60)/17,(C94*40+C95*60)/(C94+C95))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A94+1","v":48},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK96,'Kalkulation Herstellungskosten'!AL96)","v":"Maskenbild"},0,null,null,0,{"$f":"C96*E96+C97*E97","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!D47/2,Kollektivvertrag!D47))","v":1321.1182156666666},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q96:R97)","v":0},{"$f":"G96-S96","v":0},null,null,null,null,null,null,{"$f":"SUM(G96,X96:Z97)","v":0},null,null,{"$f":"IF(AE97=TRUE,H96*0.8,H96)","v":1321.1182156666666},null,1585.3418588,1717.4536803666667,null,null,null,"Maskenbild","Make-up artist"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK97,'Kalkulation Herstellungskosten'!AL97)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!F47/2,Kollektivvertrag!F47))","v":1829.7478270166669},null,null,null,{"$f":"IF(AB97=TRUE,G96,0)","v":0},{"$f":"IF(AC97=TRUE,G96,0)","v":0},{"$f":"IF((L97+M97)>G96,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE97=TRUE,H97*0.8,H97)","v":1829.7478270166669},false,2195.6973924200001,2378.6721751216669,null,null,{"$f":"IF((C96+C97)<17,(C96*40+C97*60)/17,(C96*40+C97*60)/(C96+C97))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A96+1","v":49},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK98,'Kalkulation Herstellungskosten'!AL98)","v":"Maskenbild"},0,null,null,0,{"$f":"C98*E98+C99*E99","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!D47/2,Kollektivvertrag!D47))","v":1321.1182156666666},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q98:R99)","v":0},{"$f":"G98-S98","v":0},null,null,null,null,null,null,{"$f":"SUM(G98,X98:Z99)","v":0},null,null,{"$f":"IF(AE99=TRUE,H98*0.8,H98)","v":1321.1182156666666},null,1585.3418588,1717.4536803666667,null,null,null,"Maskenbild","Make-up artist"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK99,'Kalkulation Herstellungskosten'!AL99)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!F47/2,Kollektivvertrag!F47))","v":1829.7478270166669},null,null,null,{"$f":"IF(AB99=TRUE,G98,0)","v":0},{"$f":"IF(AC99=TRUE,G98,0)","v":0},{"$f":"IF((L99+M99)>G98,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE99=TRUE,H99*0.8,H99)","v":1829.7478270166669},false,2195.6973924200001,2378.6721751216669,null,null,{"$f":"IF((C98+C99)<17,(C98*40+C99*60)/17,(C98*40+C99*60)/(C98+C99))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A98+1","v":50},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK100,'Kalkulation Herstellungskosten'!AL100)","v":"Maskenbildhilfe"},0,null,null,0,{"$f":"C100*E100+C101*E101","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D48)","v":663.62482550000016},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q100:R101)","v":0},{"$f":"G100-S100","v":0},null,null,null,null,null,null,{"$f":"SUM(G100,X100:Z101)","v":0},null,null,{"$f":"IF(AE101=TRUE,H100*0.8,H100)","v":663.62482550000016},null,796.34979060000012,862.71227315000021,null,null,null,"Maskenbildhilfe","Assistant make-up"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK101,'Kalkulation Herstellungskosten'!AL101)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F48)","v":919.12276633333329},null,null,null,{"$f":"IF(AB101=TRUE,G100,0)","v":0},{"$f":"IF(AC101=TRUE,G100,0)","v":0},{"$f":"IF((L101+M101)>G100,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE101=TRUE,H101*0.8,H101)","v":919.12276633333329},false,1102.9473195999999,1194.8595962333334,null,null,{"$f":"IF((C100+C101)<17,(C100*40+C101*60)/17,(C100*40+C101*60)/(C100+C101))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A100+1","v":51},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK102,'Kalkulation Herstellungskosten'!AL102)","v":"Frisur"},0,null,null,0,{"$f":"C102*E102+C103*E103","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!D47/2,Kollektivvertrag!D47))","v":1321.1182156666666},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q102:R103)","v":0},{"$f":"G102-S102","v":0},null,null,null,null,null,null,{"$f":"SUM(G102,X102:Z103)","v":0},null,null,{"$f":"IF(AE103=TRUE,H102*0.8,H102)","v":1321.1182156666666},null,1585.3418588,1717.4536803666667,null,null,null,"Frisur","Hair stylist"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK103,'Kalkulation Herstellungskosten'!AL103)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!F47/2,Kollektivvertrag!F47))","v":1829.7478270166669},null,null,null,{"$f":"IF(AB103=TRUE,G102,0)","v":0},{"$f":"IF(AC103=TRUE,G102,0)","v":0},{"$f":"IF((L103+M103)>G102,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE103=TRUE,H103*0.8,H103)","v":1829.7478270166669},false,2195.6973924200001,2378.6721751216669,null,null,{"$f":"IF((C102+C103)<17,(C102*40+C103*60)/17,(C102*40+C103*60)/(C102+C103))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A102+1","v":52},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK104,'Kalkulation Herstellungskosten'!AL104)","v":"Produktionsfahrer 1"},0,null,null,0,{"$f":"C104*E104+C105*E105","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D56)","v":567.28657999999996},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q104:R105)","v":0},{"$f":"G104-S104","v":0},null,null,null,null,null,null,{"$f":"SUM(G104,X104:Z105)","v":0},null,null,{"$f":"IF(AE105=TRUE,H104*0.8,H104)","v":567.28657999999996},null,680.74389599999995,737.47255399999995,null,null,null,"Produktionsfahrer 1","Driver 1"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK105,'Kalkulation Herstellungskosten'!AL105)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F56)","v":785.69448953333347},null,null,null,{"$f":"IF(AB105=TRUE,G104,0)","v":0},{"$f":"IF(AC105=TRUE,G104,0)","v":0},{"$f":"IF((L105+M105)>G104,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE105=TRUE,H105*0.8,H105)","v":785.69448953333347},false,942.83338744000014,1021.4028363933336,null,null,{"$f":"IF((C104+C105)<17,(C104*40+C105*60)/17,(C104*40+C105*60)/(C104+C105))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A104+1","v":53},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK106,'Kalkulation Herstellungskosten'!AL106)","v":"Produktionsfahrer 2"},0,null,null,0,{"$f":"C106*E106+C107*E107","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D56)","v":567.28657999999996},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q106:R107)","v":0},{"$f":"G106-S106","v":0},null,null,null,null,null,null,{"$f":"SUM(G106,X106:Z107)","v":0},null,null,{"$f":"IF(AE107=TRUE,H106*0.8,H106)","v":567.28657999999996},null,680.74389599999995,737.47255399999995,null,null,null,"Produktionsfahrer 2","Driver 1"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK107,'Kalkulation Herstellungskosten'!AL107)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F56)","v":785.69448953333347},null,null,null,{"$f":"IF(AB107=TRUE,G106,0)","v":0},{"$f":"IF(AC107=TRUE,G106,0)","v":0},{"$f":"IF((L107+M107)>G106,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE107=TRUE,H107*0.8,H107)","v":785.69448953333347},false,942.83338744000014,1021.4028363933336,null,null,{"$f":"IF((C106+C107)<17,(C106*40+C107*60)/17,(C106*40+C107*60)/(C106+C107))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A106+1","v":54},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK108,'Kalkulation Herstellungskosten'!AL108)","v":"Produktionsfahrer 3"},0,null,null,0,{"$f":"C108*E108+C109*E109","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D56)","v":567.28657999999996},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q108:R109)","v":0},{"$f":"G108-S108","v":0},null,null,null,null,null,null,{"$f":"SUM(G108,X108:Z109)","v":0},null,null,{"$f":"IF(AE109=TRUE,H108*0.8,H108)","v":567.28657999999996},null,680.74389599999995,737.47255399999995,null,null,null,"Produktionsfahrer 3","Driver 1"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK109,'Kalkulation Herstellungskosten'!AL109)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F56)","v":785.69448953333347},null,null,null,{"$f":"IF(AB109=TRUE,G108,0)","v":0},{"$f":"IF(AC109=TRUE,G108,0)","v":0},{"$f":"IF((L109+M109)>G108,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE109=TRUE,H109*0.8,H109)","v":785.69448953333347},false,942.83338744000014,1021.4028363933336,null,null,{"$f":"IF((C108+C109)<17,(C108*40+C109*60)/17,(C108*40+C109*60)/(C108+C109))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A108+1","v":55},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK110,'Kalkulation Herstellungskosten'!AL110)","v":"OberbeleuchterIn"},0,null,null,0,{"$f":"C110*E110+C111*E111","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D54)","v":1106.2397458},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q110:R111)","v":0},{"$f":"G110-S110","v":0},null,null,null,null,null,null,{"$f":"SUM(G110,X110:Z111)","v":0},null,null,{"$f":"IF(AE111=TRUE,H110*0.8,H110)","v":1106.2397458},null,1327.48769496,1438.1116695400001,null,null,null,"OberbeleuchterIn","Gaffer"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK111,'Kalkulation Herstellungskosten'!AL111)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F54)","v":1532.1374880000001},null,null,null,{"$f":"IF(AB111=TRUE,G110,0)","v":0},{"$f":"IF(AC111=TRUE,G110,0)","v":0},{"$f":"IF((L111+M111)>G110,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE111=TRUE,H111*0.8,H111)","v":1532.1374880000001},false,1838.5649856,1991.7787344000001,null,null,{"$f":"IF((C110+C111)<17,(C110*40+C111*60)/17,(C110*40+C111*60)/(C110+C111))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A110+1","v":56},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK112,'Kalkulation Herstellungskosten'!AL112)","v":"BeleuchterIn 1"},0,null,null,0,{"$f":"C112*E112+C113*E113","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D55)","v":771.76608401666681},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q112:R113)","v":0},{"$f":"G112-S112","v":0},null,null,null,null,null,null,{"$f":"SUM(G112,X112:Z113)","v":0},null,null,{"$f":"IF(AE113=TRUE,H112*0.8,H112)","v":771.76608401666681},null,926.11930082000015,1003.2959092216669,null,null,null,"BeleuchterIn 1","Lights 1"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK113,'Kalkulation Herstellungskosten'!AL113)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F55)","v":1068.8959555166668},null,null,null,{"$f":"IF(AB113=TRUE,G112,0)","v":0},{"$f":"IF(AC113=TRUE,G112,0)","v":0},{"$f":"IF((L113+M113)>G112,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE113=TRUE,H113*0.8,H113)","v":1068.8959555166668},false,1282.6751466200001,1389.5647421716669,null,null,{"$f":"IF((C112+C113)<17,(C112*40+C113*60)/17,(C112*40+C113*60)/(C112+C113))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A112+1","v":57},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK114,'Kalkulation Herstellungskosten'!AL114)","v":"BeleuchterIn 2"},0,null,null,0,{"$f":"C114*E114+C115*E115","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D55)","v":771.76608401666681},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q114:R115)","v":0},{"$f":"G114-S114","v":0},null,null,null,null,null,null,{"$f":"SUM(G114,X114:Z115)","v":0},null,null,{"$f":"IF(AE115=TRUE,H114*0.8,H114)","v":771.76608401666681},null,926.11930082000015,1003.2959092216669,null,null,null,"BeleuchterIn 2","Lights 2"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK115,'Kalkulation Herstellungskosten'!AL115)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F55)","v":1068.8959555166668},null,null,null,{"$f":"IF(AB115=TRUE,G114,0)","v":0},{"$f":"IF(AC115=TRUE,G114,0)","v":0},{"$f":"IF((L115+M115)>G114,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE115=TRUE,H115*0.8,H115)","v":1068.8959555166668},false,1282.6751466200001,1389.5647421716669,null,null,{"$f":"IF((C114+C115)<17,(C114*40+C115*60)/17,(C114*40+C115*60)/(C114+C115))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A114+1","v":58},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK116,'Kalkulation Herstellungskosten'!AL116)","v":"BeleuchterIn 3"},0,null,null,0,{"$f":"C116*E116+C117*E117","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D55)","v":771.76608401666681},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q116:R117)","v":0},{"$f":"G116-S116","v":0},null,null,null,null,null,null,{"$f":"SUM(G116,X116:Z117)","v":0},null,null,{"$f":"IF(AE117=TRUE,H116*0.8,H116)","v":771.76608401666681},null,926.11930082000015,1003.2959092216669,null,null,null,"BeleuchterIn 3","Lights 3"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK117,'Kalkulation Herstellungskosten'!AL117)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F55)","v":1068.8959555166668},null,null,null,{"$f":"IF(AB117=TRUE,G116,0)","v":0},{"$f":"IF(AC117=TRUE,G116,0)","v":0},{"$f":"IF((L117+M117)>G116,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE117=TRUE,H117*0.8,H117)","v":1068.8959555166668},false,1282.6751466200001,1389.5647421716669,null,null,{"$f":"IF((C116+C117)<17,(C116*40+C117*60)/17,(C116*40+C117*60)/(C116+C117))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A116+1","v":59},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK118,'Kalkulation Herstellungskosten'!AL118)","v":"BühnenmeisterIn"},0,null,null,0,{"$f":"C118*E118+C119*E119","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D54)","v":1106.2397458},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q118:R119)","v":0},{"$f":"G118-S118","v":0},null,null,null,null,null,null,{"$f":"SUM(G118,X118:Z119)","v":0},null,null,{"$f":"IF(AE119=TRUE,H118*0.8,H118)","v":1106.2397458},null,1327.48769496,1438.1116695400001,null,null,null,"BühnenmeisterIn","Construction manager"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK119,'Kalkulation Herstellungskosten'!AL119)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F54)","v":1532.1374880000001},null,null,null,{"$f":"IF(AB119=TRUE,G118,0)","v":0},{"$f":"IF(AC119=TRUE,G118,0)","v":0},{"$f":"IF((L119+M119)>G118,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE119=TRUE,H119*0.8,H119)","v":1532.1374880000001},false,1838.5649856,1991.7787344000001,null,null,{"$f":"IF((C118+C119)<17,(C118*40+C119*60)/17,(C118*40+C119*60)/(C118+C119))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A118+1","v":60},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK120,'Kalkulation Herstellungskosten'!AL120)","v":"Bühne 1"},0,null,null,0,{"$f":"C120*E120+C121*E121","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D55)","v":771.76608401666681},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q120:R121)","v":0},{"$f":"G120-S120","v":0},null,null,null,null,null,null,{"$f":"SUM(G120,X120:Z121)","v":0},null,null,{"$f":"IF(AE121=TRUE,H120*0.8,H120)","v":771.76608401666681},null,926.11930082000015,1003.2959092216669,null,null,null,"Bühne 1","Grip"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK121,'Kalkulation Herstellungskosten'!AL121)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F55)","v":1068.8959555166668},null,null,null,{"$f":"IF(AB121=TRUE,G120,0)","v":0},{"$f":"IF(AC121=TRUE,G120,0)","v":0},{"$f":"IF((L121+M121)>G120,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE121=TRUE,H121*0.8,H121)","v":1068.8959555166668},false,1282.6751466200001,1389.5647421716669,null,null,{"$f":"IF((C120+C121)<17,(C120*40+C121*60)/17,(C120*40+C121*60)/(C120+C121))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A120+1","v":61},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK122,'Kalkulation Herstellungskosten'!AL122)","v":"Bühne 2"},0,null,null,0,{"$f":"C122*E122+C123*E123","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D55)","v":771.76608401666681},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q122:R123)","v":0},{"$f":"G122-S122","v":0},null,null,null,null,null,null,{"$f":"SUM(G122,X122:Z123)","v":0},null,null,{"$f":"IF(AE123=TRUE,H122*0.8,H122)","v":771.76608401666681},null,926.11930082000015,1003.2959092216669,null,null,null,"Bühne 2","Grip"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK123,'Kalkulation Herstellungskosten'!AL123)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F55)","v":1068.8959555166668},null,null,null,{"$f":"IF(AB123=TRUE,G122,0)","v":0},{"$f":"IF(AC123=TRUE,G122,0)","v":0},{"$f":"IF((L123+M123)>G122,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE123=TRUE,H123*0.8,H123)","v":1068.8959555166668},false,{"$f":"H123*1.2","v":1282.6751466200001},{"$f":"H123*1.3","v":1389.5647421716669},null,null,{"$f":"IF((C122+C123)<17,(C122*40+C123*60)/17,(C122*40+C123*60)/(C122+C123))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A122+1","v":62},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK124,'Kalkulation Herstellungskosten'!AL124)","v":"Bühne 3"},0,null,null,0,{"$f":"C124*E124+C125*E125","v":0},{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$D$58,Kollektivvertrag!D55)","v":771.76608401666681},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q124:R125)","v":0},{"$f":"G124-S124","v":0},null,null,null,null,null,null,{"$f":"SUM(G124,X124:Z125)","v":0},null,null,{"$f":"IF(AE125=TRUE,H124*0.8,H124)","v":771.76608401666681},null,926.11930082000015,1003.2959092216669,null,null,null,"Bühne 3","Dolly grip"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK125,'Kalkulation Herstellungskosten'!AL125)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,0,null,{"$f":"IF(Stammblatt!$I$41=TRUE,Kollektivvertrag!$F$58,Kollektivvertrag!F55)","v":1068.8959555166668},null,null,null,{"$f":"IF(AB125=TRUE,G124,0)","v":0},{"$f":"IF(AC125=TRUE,G124,0)","v":0},{"$f":"IF((L125+M125)>G124,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE125=TRUE,H125*0.8,H125)","v":1068.8959555166668},false,1282.6751466200001,1389.5647421716669,null,null,{"$f":"IF((C124+C125)<17,(C124*40+C125*60)/17,(C124*40+C125*60)/(C124+C125))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A124+1","v":63},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK126,'Kalkulation Herstellungskosten'!AL126)","v":"MusikaufnahmeleiterIn"},0,null,null,{"$f":"E126","v":0},{"$f":"C126*E126+C127*E127","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!D20/2,Kollektivvertrag!D20))","v":1187.7337348333335},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q126:R127)","v":0},{"$f":"G126-S126","v":0},null,null,null,null,null,null,{"$f":"SUM(G126,X126:Z127)","v":0},null,null,{"$f":"IF(AE127=TRUE,H126*0.8,H126)","v":1187.7337348333335},null,1425.2804818000002,1544.0538552833336,null,null,null,"MusikaufnahmeleiterIn","Music recording manager"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK127,'Kalkulation Herstellungskosten'!AL127)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,{"$f":"E127","v":0},null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!F20/2,Kollektivvertrag!F20))","v":1645.0022703333334},null,null,null,{"$f":"IF(AB127=TRUE,G126,0)","v":0},{"$f":"IF(AC127=TRUE,G126,0)","v":0},{"$f":"IF((L127+M127)>G126,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE127=TRUE,H127*0.8,H127)","v":1645.0022703333334},false,1974.0027244,2138.5029514333337,null,null,{"$f":"IF((C126+C127)<17,(C126*40+C127*60)/17,(C126*40+C127*60)/(C126+C127))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[{"$f":"A126+1","v":64},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK128,'Kalkulation Herstellungskosten'!AL128)","v":"Synchronregie"},0,null,null,{"$f":"E128","v":0},{"$f":"C128*E128+C129*E129","v":0},{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$D$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!D25/2,Kollektivvertrag!D25))","v":2140.9014246666666},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q128:R129)","v":0},{"$f":"G128-S128","v":0},null,null,null,null,null,null,{"$f":"SUM(G128,X128:Z129)","v":0},null,null,{"$f":"IF(AE129=TRUE,H128*0.8,H128)","v":2140.9014246666666},null,2569.0817095999996,2783.1718520666668,null,null,null,"Synchronregie","Dubbing director"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK129,'Kalkulation Herstellungskosten'!AL129)","v":"Wochenpauschale (§ 7 KV) "},0,null,null,{"$f":"E129","v":0},null,{"$f":"IF(AND(Stammblatt!$I$41=TRUE,GHSTK<=1200000),Kollektivvertrag!$F$58,IF(AND(Stammblatt!$I$41=TRUE,GHSTK>1200000),Kollektivvertrag!F25/2,Kollektivvertrag!F25))","v":2965.1543985000003},null,null,null,{"$f":"IF(AB129=TRUE,G128,0)","v":0},{"$f":"IF(AC129=TRUE,G128,0)","v":0},{"$f":"IF((L129+M129)>G128,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,{"$f":"IF(AE129=TRUE,H129*0.8,H129)","v":2965.1543985000003},false,3558.1852782000001,3854.7007180500004,null,null,{"$f":"IF((C128+C129)<17,(C128*40+C129*60)/17,(C128*40+C129*60)/(C128+C129))","v":0},"Wochenpauschale (§ 7 KV) ","weekly allowance (§7 KV)"]
[]
[{"$f":"A128+1","v":65},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK131,'Kalkulation Herstellungskosten'!AL131)","v":"Sonstige MitarbeiterInnen"},{"$f":"IF(Stammblatt!$L$5=1,\"Wochen\",\"weeks\")","v":"Wochen"},null,null,null,null,null,null,"M","W","männl.","weibl.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sonstige MitarbeiterInnen","Additional staff members"]
["65.0",null,0,null,null,null,{"$f":"C132*E132","v":0},null,null,null,null,{"$f":"IF(AB132=TRUE,G132,0)","v":0},{"$f":"IF(AC132=TRUE,G132,0)","v":0},{"$f":"IF((L132+M132)>G132,\"?\",\"\")","v":""},null,null,null,null,{"$f":"SUM(Q132:R132)","v":0},{"$f":"G132-S132","v":0},null,null,null,null,null,null,{"$f":"SUM(G132,X132:Z132)","v":0},false,false,null,null,null,null,null,null,null," "]
["65.1",null,0,null,null,null,{"$f":"C133*E133","v":0},null,null,null,null,{"$f":"IF(AB133=TRUE,G133,0)","v":0},{"$f":"IF(AC133=TRUE,G133,0)","v":0},{"$f":"IF((L133+M133)>G133,\"?\",\"\")","v":""},null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.2",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.3",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.4",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.5",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.6",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.7",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.8",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.9",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.10",null,0,null,null,null,{"$f":"C142*E142","v":0},null,null,null,null,{"$f":"IF(AB142=TRUE,G142,0)","v":0},{"$f":"IF(AC142=TRUE,G142,0)","v":0},{"$f":"IF((L142+M142)>G142,\"?\",\"\")","v":""},null,null,null,null,{"$f":"SUM(Q142:R142)","v":0},{"$f":"G142-S142","v":0},null,null,null,null,null,null,{"$f":"SUM(G142,X142:Z142)","v":0},false,false]
["65.11",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.12",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.13",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.14",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.15",null,0,null,null,null,{"$f":"C147*E147","v":0},null,null,null,null,{"$f":"IF(AB147=TRUE,G147,0)","v":0},{"$f":"IF(AC147=TRUE,G147,0)","v":0},{"$f":"IF((L147+M147)>G147,\"?\",\"\")","v":""},null,null,null,null,{"$f":"SUM(Q147:R147)","v":0},{"$f":"G147-S147","v":0},null,null,null,null,null,null,{"$f":"SUM(G147,X147:Z147)","v":0},false,false]
["65.16",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.17",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.18",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.19",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.20",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.21",null,0,null,null,null,{"$f":"C153*E153","v":0},null,null,null,null,{"$f":"IF(AB153=TRUE,G153,0)","v":0},{"$f":"IF(AC153=TRUE,G153,0)","v":0},{"$f":"IF((L153+M153)>G153,\"?\",\"\")","v":""},null,null,null,null,{"$f":"SUM(Q153:R153)","v":0},{"$f":"G153-S153","v":0},null,null,null,null,null,null,{"$f":"SUM(G153,X153:Z153)","v":0},false,false]
["65.22",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.23",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.24",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["65.25",null,0,null,null,null,0,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK159,'Kalkulation Herstellungskosten'!AL159)","v":"Σ-GAGEN (inkl. SZ u. UEL)"},{"$f":"SUM(C27:C158)","v":0},null,null,null,{"$f":"SUM(G27:G158)","v":0},null,null,null,null,{"$f":"SUM(L27:L158)","v":0},{"$f":"SUM(M27:M158)","v":0},null,{"$f":"SUM(O27:O158)","v":0},{"$f":"SUM(P27:P158)","v":0},{"$f":"SUM(Q27:Q158)","v":0},{"$f":"SUM(R27:R158)","v":0},{"$f":"SUM(S27:S158)","v":0},{"$f":"G159-S159","v":0},{"$f":"SUM(U27:U158)","v":0},{"$f":"SUM(V27:V158)","v":0},null,{"$f":"SUM(X27:X158)","v":0},{"$f":"SUM(Y27:Y158)","v":0},{"$f":"SUM(Z27:Z158)","v":0},{"$f":"SUM(G159,X159:Z159)","v":0},null,null,null,null,null,null,null,null,null,"Σ-GAGEN (inkl. SZ u. UEL)","TOTAL SALARIES, FEES"]
[]
[]
[{"$f":"A131+1","v":66},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK162,'Kalkulation Herstellungskosten'!AL162)","v":"DarstellerInnen"},{"$f":"Darsteller!D38/5","v":0},{"$f":"IF(Stammblatt!$L$5=1,\"Wochen\",\"weeks\")","v":"Wochen"},null,null,{"$f":"Darsteller!F38","v":0},null,null,null,null,{"$f":"G162-M162","v":0},{"$f":"SUMIF(Darsteller!AF7:AF36,\"x\",Darsteller!F7:F36)","v":0},null,null,null,null,null,{"$f":"SUM(Q162:R162)","v":0},{"$f":"G162-S162","v":0},null,null,null,{"$f":"Darsteller!AJ38","v":0},{"$f":"Darsteller!AK38","v":0},{"$f":"Darsteller!AL38","v":0},{"$f":"SUM(G162,X162:Z162)","v":0},null,null,null,null,null,null,null,null,null,"DarstellerInnen","Cast"]
[{"$f":"A162+1","v":67},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK163,'Kalkulation Herstellungskosten'!AL163)","v":"MusikerInnen, Tänzer, Sänger"},0,{"$f":"IF(Stammblatt!$L$5=1,\"Wochen\",\"weeks\")","v":"Wochen"},0,null,{"$f":"C163*E163","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q163:R163)","v":0},{"$f":"G163-S163","v":0},null,null,null,null,null,null,{"$f":"SUM(G163,X163:Z163)","v":0},null,null,null,null,null,null,null,null,null,"MusikerInnen, Tänzer, Sänger","Musicians, dancer, singer"]
[]
[{"$f":"A163+1","v":68},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK165,'Kalkulation Herstellungskosten'!AL165)","v":"Lohnnebenkosten (Dienstgeber)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lohnnebenkosten (Dienstgeber)","Non-wage labour costs (employer)"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK166,'Kalkulation Herstellungskosten'!AL166)","v":"DG SV-Beitrag"},null,null,{"$f":"SUM(Stab_Ö_Details!M117:P117)+SUM(Darsteller!G38:H38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q166:R166)","v":0},{"$f":"E166-S166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DG SV-Beitrag","Social security"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK167,'Kalkulation Herstellungskosten'!AL167)","v":"MV-Beitrag"},null,null,{"$f":"Stab_Ö_Details!Q117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV-Beitrag","Provision for employee"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK168,'Kalkulation Herstellungskosten'!AL168)","v":"DB"},null,null,{"$f":"Stab_Ö_Details!R117+Darsteller!I38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DB","DB"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK169,'Kalkulation Herstellungskosten'!AL169)","v":"DZ"},null,null,{"$f":"Stab_Ö_Details!S117+Darsteller!J38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DZ","DZ"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK170,'Kalkulation Herstellungskosten'!AL170)","v":"Kommunalsteuer"},null,null,{"$f":"Stab_Ö_Details!T117+Darsteller!K38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kommunalsteuer","Municipal tax"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK171,'Kalkulation Herstellungskosten'!AL171)","v":"U-Bahn Abgabe"},null,null,{"$f":"Stab_Ö_Details!U117+Darsteller!L38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"U-Bahn Abgabe","Subway toll"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK172,'Kalkulation Herstellungskosten'!AL172)","v":"Σ-Lohnnebenkosten"},null,null,null,null,{"$f":"SUM(E166:E171)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O166:O171)","v":0},{"$f":"SUM(P166:P171)","v":0},{"$f":"SUM(Q166:Q171)","v":0},{"$f":"SUM(R166:R171)","v":0},{"$f":"SUM(Q172:R172)","v":0},{"$f":"G172-S172","v":0},{"$f":"SUM(U166:U171)","v":0},{"$f":"SUM(V166:V171)","v":0},null,null,null,null,{"$f":"SUM(G172,X172:Z172)","v":0},null,null,null,null,null,null,null,null,null,"Σ-Lohnnebenkosten","TOTAL Non-wage labour costs"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK173,'Kalkulation Herstellungskosten'!AL173)","v":0}]
[{"$f":"A165+1","v":69},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK174,'Kalkulation Herstellungskosten'!AL174)","v":"Reserve für Überstunden-, Sonn- und"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve für Überstunden-, Sonn- und","Overtime"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK175,'Kalkulation Herstellungskosten'!AL175)","v":"Feiertagsabgeltung"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q175:R175)","v":0},{"$f":"G175-S175","v":0},null,null,null,null,null,null,{"$f":"SUM(G175,X175:Z175)","v":0},null,null,null,null,null,null,null,null,null,"Feiertagsabgeltung"]
[{"$f":"A174+1","v":70},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK176,'Kalkulation Herstellungskosten'!AL176)","v":"Statisten *)"},{"$f":"Darsteller!D46","v":0},{"$f":"IF(Stammblatt!$L$5=1,\"Einsätze\",\"units\")","v":"Einsätze"},null,null,{"$f":"Darsteller!F46","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q176:R176)","v":0},{"$f":"G176-S176","v":0},null,null,null,{"$f":"Darsteller!AJ46","v":0},{"$f":"Darsteller!AK46","v":0},{"$f":"Darsteller!AL46","v":0},{"$f":"SUM(G176,X176:Z176)","v":0},null,null,null,null,null,null,null,null,null,"Statisten *)","Extras"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK178,'Kalkulation Herstellungskosten'!AL178)","v":"HONORARE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HONORARE","FEES"]
[{"$f":"A176+1","v":71},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK179,'Kalkulation Herstellungskosten'!AL179)","v":"ProduzentInnenhonorar (max. 2,5% v. FK)"},null,null,{"$f":"IF(Stammblatt!I9=TRUE,BERECHNUNGSSÄTZE!C27,D179*NFK)","v":0},null,{"$f":"IF(Stammblatt!I9=TRUE,'Kalkulation Herstellungskosten'!E179/NFK,\"\")","v":""},{"$f":"IF(Stammblatt!I9=TRUE,\"EPU\",\"\")","v":""},null,null,null,{"$f":"IF(AB179=TRUE,E179,0)","v":0},{"$f":"IF(AC179=TRUE,E179,0)","v":0},{"$f":"IF((L179+M179)>E179,\"?\",\"\")","v":""},null,null,null,null,{"$f":"SUM(Q179:R179)","v":0},{"$f":"G179-S179","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"SUM(G179,X179:Z179)","v":0},false,false,null,null,null,null,null,null,null,"ProduzentInnenhonorar (max. 2,5% v. FK)","Producer's fee (max. 2,5% of subtotal of production costs)"]
[{"$f":"A179+1","v":72},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK180,'Kalkulation Herstellungskosten'!AL180)","v":"Rechtsberatung"},null,null,0,null,null,null,null,null,null,{"$f":"IF(AB180=TRUE,E180,0)","v":0},{"$f":"IF(AC180=TRUE,E180,0)","v":0},{"$f":"IF((L180+M180)>E180,\"?\",\"\")","v":""},null,null,null,null,{"$f":"SUM(Q180:R180)","v":0},{"$f":"G180-S180","v":0},null,null,null,null,null,null,{"$f":"SUM(G180,X180:Z180)","v":0},false,false,null,null,null,null,null,null,null,"Rechtsberatung","Legal advice"]
[{"$f":"A180+1","v":73},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK181,'Kalkulation Herstellungskosten'!AL181)","v":"ArchitektIn/Ausstattung"},null,null,0,null,null,null,null,null,null,{"$f":"IF(AB181=TRUE,E181,0)","v":0},{"$f":"IF(AC181=TRUE,E181,0)","v":0},{"$f":"IF((L181+M181)>E181,\"?\",\"\")","v":""},null,null,null,null,0,0,null,null,null,null,null,null,0,false,false,null,null,null,null,null,null,null,"ArchitektIn/Ausstattung","Set designer"]
[{"$f":"A181+1","v":74},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK182,'Kalkulation Herstellungskosten'!AL182)","v":"BildhauerIn"},null,null,0,null,null,null,null,null,null,{"$f":"IF(AB182=TRUE,E182,0)","v":0},{"$f":"IF(AC182=TRUE,E182,0)","v":0},{"$f":"IF((L182+M182)>E182,\"?\",\"\")","v":""},null,null,null,null,0,0,null,null,null,null,null,null,0,false,false,null,null,null,null,null,null,null,"BildhauerIn","Sculptor"]
[75,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK183,'Kalkulation Herstellungskosten'!AL183)","v":"KunstmalerIn"},null,null,0,null,null,null,null,null,null,{"$f":"IF(AB183=TRUE,E183,0)","v":0},{"$f":"IF(AC183=TRUE,E183,0)","v":0},{"$f":"IF((L183+M183)>E183,\"?\",\"\")","v":""},null,null,null,null,{"$f":"SUM(Q183:R183)","v":0},{"$f":"G183-S183","v":0},null,null,null,null,null,null,0,false,false,null,null,null,null,null,null,null,"KunstmalerIn","Scenic artist"]
[76,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK184,'Kalkulation Herstellungskosten'!AL184)","v":"StandfotografIn"},null,null,0,null,null,null,null,null,null,{"$f":"IF(AB184=TRUE,E184,0)","v":0},{"$f":"IF(AC184=TRUE,E184,0)","v":0},{"$f":"IF((L184+M184)>E184,\"?\",\"\")","v":""},null,null,null,null,0,0,null,null,null,null,null,null,0,false,false,null,null,null,null,null,null,null,"StandfotografIn","Still photographer"]
[77,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK185,'Kalkulation Herstellungskosten'!AL185)","v":"GrafikerIn"},null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,{"$f":"SUM(Q185:R185)","v":0},{"$f":"E185-S185","v":0},null,null,null,null,null,null,{"$f":"SUM(E185,X185:Z185)","v":0},false,false,null,null,null,null,null,null,null,"GrafikerIn","Graphic artist"]
[]
[{"$f":"A185+1","v":78},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK187,'Kalkulation Herstellungskosten'!AL187)","v":"Sonstige Dienstleister/Rechnungsleger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sonstige Dienstleister/Rechnungsleger","Other Services"]
["78.0",null,null,null,0,null,null,null,null,null,null,{"$f":"IF(AB188=TRUE,E188,0)","v":0},{"$f":"IF(AC188=TRUE,E188,0)","v":0},{"$f":"IF((L188+M188)>E188,\"?\",\"\")","v":""},null,null,null,null,0,{"$f":"E188-S188","v":0},null,null,null,null,null,null,{"$f":"SUM(E188,X188:Z188)","v":0},false,false]
["78.1",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["78.2",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["78.3",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["78.4",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["78.5",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,{"$f":"E193-S193","v":0},null,null,null,null,null,null,0,false,false]
["78.6",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,{"$f":"E194-S194","v":0},null,null,null,null,null,null,0,false,false]
["78.7",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,{"$f":"E195-S195","v":0},null,null,null,null,null,null,0,false,false]
["78.8",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,{"$f":"E196-S196","v":0},null,null,null,null,null,null,0,false,false]
["78.9",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,{"$f":"SUM(Q197:R197)","v":0},{"$f":"E197-S197","v":0},null,null,null,null,null,null,0,false,false]
["78.10",null,null,null,0,null,null,null,null,null,null,{"$f":"IF(AB198=TRUE,E198,0)","v":0},{"$f":"IF(AC198=TRUE,E198,0)","v":0},{"$f":"IF((L198+M198)>E198,\"?\",\"\")","v":""},null,null,null,null,{"$f":"SUM(Q198:R198)","v":0},{"$f":"E198-S198","v":0},null,null,null,null,null,null,{"$f":"SUM(E198,X198:Z198)","v":0},false,false]
["78.11",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["78.12",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["78.13",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["78.14",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["78.15",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["78.16",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["78.17",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["78.18",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["78.19",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
["78.20",null,null,null,0,null,null,null,null,null,null,0,0,"",null,null,null,null,0,0,null,null,null,null,null,null,0,false,false]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK209,'Kalkulation Herstellungskosten'!AL209)","v":"Σ-Honorare"},null,null,null,null,{"$f":"SUM(E179:E208)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O179:O208)","v":0},{"$f":"SUM(P179:P208)","v":0},{"$f":"SUM(Q179:Q197)","v":0},{"$f":"SUM(R179:R197)","v":0},{"$f":"SUM(S179:S197)","v":0},{"$f":"G209-S209","v":0},{"$f":"SUM(U179:U197)","v":0},{"$f":"SUM(V179:V197)","v":0},null,{"$f":"SUM(X179:X208)","v":0},{"$f":"SUM(Y179:Y208)","v":0},{"$f":"SUM(Z179:Z208)","v":0},{"$f":"SUM(G209,X209:Z209)","v":0},null,null,null,null,null,null,null,null,null,"Σ-Honorare","TOTAL Fees"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK211,'Kalkulation Herstellungskosten'!AL211)","v":"Σ-Gagen, Löhne, Honorare"},null,null,null,null,{"$f":"SUM(G159,G162,G163,G172,G175,G176,G209)","v":0},null,null,null,null,{"$f":"SUM(L179:L209,L159)","v":0},{"$f":"SUM(M179:M209,M159)","v":0},null,{"$f":"SUM(O159,O162,O163,O172,O175,O176,O209)","v":0},0,{"$f":"SUM(Q209,Q175:Q176,Q172,Q162:Q163,Q159)","v":0},{"$f":"SUM(R209,R175:R176,R172,R162:R163,R159)","v":0},{"$f":"SUM(S209,S175:S176,S172,S162:S163,S159)","v":0},{"$f":"ZS_3_Gagen-S211","v":0},{"$f":"SUM(U159,U162,U163,U172,U175,U176,U209)","v":0},{"$f":"SUM(V159,V162,V163,V172,V175,V176,V209)","v":0},null,{"$f":"SUM(X159,X162,X163,X172,X175,X176,X209)","v":0},{"$f":"SUM(Y159,Y162,Y163,Y172,Y175,Y176,Y209)","v":0},{"$f":"SUM(Z159,Z162,Z163,Z172,Z175,Z176,Z209)","v":0},{"$f":"SUM(G211,X211:Z211)","v":0},null,null,null,null,null,null,null,null,null,"Σ-Gagen, Löhne, Honorare","TOTAL Salaries, fees"]
[]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK214,'Kalkulation Herstellungskosten'!AL214)","v":"4. Bild- und Tonaufnahme"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Bild- und Tonaufnahme","4. Camera-, sound-, light- and grip equipment"]
[null,null,{"$f":"IF(Stammblatt!$L$5=1,\"Wochen\",\"weeks\")","v":"Wochen"},"ILV"]
[{"$f":"A187+1","v":79},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK216,'Kalkulation Herstellungskosten'!AL216)","v":"Kamera (Ton), Zubehör  35/16 *)"},0,null,0,null,{"$f":"C216*E216","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q216:R216)","v":0},{"$f":"G216-S216","v":0},null,null,null,null,null,null,{"$f":"SUM(G216,X216:Z216)","v":0},null,null,null,false,null,null,null,null,null,"Kamera (Ton), Zubehör  35/16 *)","Camera, accessories *)"]
[{"$f":"A216+1","v":80},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK217,'Kalkulation Herstellungskosten'!AL217)","v":"Kamera (stumm), Zubehör  35/16"},0,null,0,null,{"$f":"C217*E217","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q217:R217)","v":0},{"$f":"G217-S217","v":0},null,null,null,null,null,null,{"$f":"SUM(G217,X217:Z217)","v":0},null,null,null,null,null,null,null,null,null,"Kamera (stumm), Zubehör  35/16","Camera (mute), accessories *)"]
[{"$f":"A217+1","v":81},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK218,'Kalkulation Herstellungskosten'!AL218)","v":"Tonaufnahmegeräte, Zubehör *) "},0,null,0,null,{"$f":"C218*E218","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q218:R218)","v":0},{"$f":"G218-S218","v":0},null,null,null,null,null,null,{"$f":"SUM(G218,X218:Z218)","v":0},null,null,null,false,null,null,null,null,null,"Tonaufnahmegeräte, Zubehör *) ","Sound equipment"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK220,'Kalkulation Herstellungskosten'!AL220)","v":"Beleuchtungstechnik: *)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beleuchtungstechnik: *)","Lighting & grip"]
[{"$f":"A218+1","v":82},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK221,'Kalkulation Herstellungskosten'!AL221)","v":"Lampen, Kabel"},0,null,0,null,{"$f":"C221*E221","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q221:R221)","v":0},{"$f":"G221-S221","v":0},null,null,null,null,null,null,{"$f":"SUM(G221,X221:Z221)","v":0},null,null,null,false,null,null,null,null,null,"Lampen, Kabel","Lights, cables"]
[{"$f":"A221+1","v":83},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK222,'Kalkulation Herstellungskosten'!AL222)","v":"Lichtaggregat"},0,null,0,null,{"$f":"C222*E222","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q222:R222)","v":0},{"$f":"G222-S222","v":0},null,null,null,null,null,null,{"$f":"SUM(G222,X222:Z222)","v":0},null,null,null,null,null,null,null,null,null,"Lichtaggregat","Generator"]
[]
[{"$f":"A222+1","v":84},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK224,'Kalkulation Herstellungskosten'!AL224)","v":"Sonstiges :*)"},0,{"$f":"IF(Stammblatt!$L$5=1,\"Tage\",\"days\")","v":"Tage"},0,null,{"$f":"C224*E224","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q224:R224)","v":0},{"$f":"G224-S224","v":0},null,null,null,null,null,null,{"$f":"SUM(G224,X224:Z224)","v":0},null,null,null,null,null,null,null,null,null,"Sonstiges :*)","Miscellaneous *)"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK226,'Kalkulation Herstellungskosten'!AL226)","v":"Sonstige technische und produktionstechnische  Geräte:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sonstige technische und produktionstechnische  Geräte:","Other technical and production-related equipment"]
[{"$f":"A224+1","v":85},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK227,'Kalkulation Herstellungskosten'!AL227)","v":"Schienenwagen"},0,null,0,null,{"$f":"C227*E227","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q227:R227)","v":0},{"$f":"G227-S227","v":0},null,null,null,null,null,null,{"$f":"SUM(G227,X227:Z227)","v":0},null,null,null,null,null,null,null,null,null,"Schienenwagen","Track bound carriage"]
[{"$f":"A227+1","v":86},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK228,'Kalkulation Herstellungskosten'!AL228)","v":"Dolly"},0,null,0,null,{"$f":"C228*E228","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q228:R228)","v":0},{"$f":"G228-S228","v":0},null,null,null,null,null,null,{"$f":"SUM(G228,X228:Z228)","v":0},null,null,null,null,null,null,null,null,null,"Dolly","Dolly"]
[{"$f":"A228+1","v":87},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK229,'Kalkulation Herstellungskosten'!AL229)","v":"Aufnahmewagen"},0,null,0,null,{"$f":"C229*E229","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q229:R229)","v":0},{"$f":"G229-S229","v":0},null,null,null,null,null,null,{"$f":"SUM(G229,X229:Z229)","v":0},null,null,null,null,null,null,null,null,null,"Aufnahmewagen","Recording van"]
[88,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK230,'Kalkulation Herstellungskosten'!AL230)","v":"Sonstiges *)"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q230:R230)","v":0},{"$f":"G230-S230","v":0},null,null,null,null,null,null,{"$f":"SUM(G230,X230:Z230)","v":0},null,null,null,null,null,null,null,null,null,"Sonstiges *)","Miscellaneous *)"]
[]
[{"$f":"A230+1","v":89},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK232,'Kalkulation Herstellungskosten'!AL232)","v":"Stromkosten, Elektro-Anschlüsse"},0,null,0,null,{"$f":"C232*E232","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q232:R232)","v":0},{"$f":"G232-S232","v":0},null,null,null,null,null,null,{"$f":"SUM(G232,X232:Z232)","v":0},null,null,null,null,null,null,null,null,null,"Stromkosten, Elektro-Anschlüsse","Costs of power supply"]
[{"$f":"A232+1","v":90},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK233,'Kalkulation Herstellungskosten'!AL233)","v":"Sonstiges :*)"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q233:R233)","v":0},{"$f":"G233-S233","v":0},null,null,null,null,null,null,{"$f":"SUM(G233,X233:Z233)","v":0},null,null,null,null,null,null,null,null,null,"Sonstiges :*)","Miscellaneous *)"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK235,'Kalkulation Herstellungskosten'!AL235)","v":"Σ-Bild- und Tonaufnahme"},null,null,null,null,{"$f":"SUM(G216:G234)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O216:O234)","v":0},0,{"$f":"SUM(Q216:Q234)","v":0},{"$f":"SUM(R216:R234)","v":0},{"$f":"SUM(S216:S234)","v":0},{"$f":"ZS_4_Bild_Ton-S235","v":0},{"$f":"SUM(U216:U234)","v":0},{"$f":"SUM(V216:V234)","v":0},null,{"$f":"SUM(X216:X234)","v":0},0,0,{"$f":"SUM(G235,X235:Z235)","v":0},null,null,null,null,null,null,null,null,null,"Σ-Bild- und Tonaufnahme","TOTAL Camera-, sound-, light- and grip equipment"]
[]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK238,'Kalkulation Herstellungskosten'!AL238)","v":"5. Atelier, Bau, Außenaufnahmen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Atelier, Bau, Außenaufnahmen","5. Studio, construction, exterior sets"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK239,'Kalkulation Herstellungskosten'!AL239)","v":"Hallenmiete:"},{"$f":"IF(Stammblatt!$L$5=1,\"Wochen\",\"weeks\")","v":"Wochen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hallenmiete:","Studio rental"]
[{"$f":"A233+1","v":91},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK240,'Kalkulation Herstellungskosten'!AL240)","v":"Vorbau"},0,null,0,null,{"$f":"C240*E240","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q240:R240)","v":0},{"$f":"G240-S240","v":0},null,null,null,null,null,null,{"$f":"SUM(G240,X240:Z240)","v":0},null,null,null,null,null,null,null,null,null,"Vorbau","Construction prep"]
[{"$f":"A240+1","v":92},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK241,'Kalkulation Herstellungskosten'!AL241)","v":"Bau/Umbau"},0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Bau/Umbau","Construction/reconstruction"]
[{"$f":"A241+1","v":93},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK242,'Kalkulation Herstellungskosten'!AL242)","v":"Abbau"},0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Abbau","Deconstruction"]
[94,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK243,'Kalkulation Herstellungskosten'!AL243)","v":"Dreharbeiten"},0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Dreharbeiten","Shooting"]
[95,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK244,'Kalkulation Herstellungskosten'!AL244)","v":"Sonstige Hallen *)"},0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Sonstige Hallen *)","Other Studios *)"]
[96,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK245,'Kalkulation Herstellungskosten'!AL245)","v":"Heizung/Klimaanlage"},0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Heizung/Klimaanlage","Heating/air condition"]
[97,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK246,'Kalkulation Herstellungskosten'!AL246)","v":"Sonstige Räume *)"},0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Sonstige Räume *)","Other rooms *)"]
[]
[{"$f":"A246+1","v":98},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK248,'Kalkulation Herstellungskosten'!AL248)","v":"Baumaterial -  Kauf *)"},null,null,null,null,{"$f":"Baumaterial","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q248:R248)","v":0},{"$f":"G248-S248","v":0},null,null,null,null,null,null,{"$f":"SUM(G248,X248:Z248)","v":0},null,null,null,null,null,null,null,null,null,"Baumaterial -  Kauf *)","Construction material - purchase"]
[{"$f":"A248+1","v":99},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK249,'Kalkulation Herstellungskosten'!AL249)","v":"Baumaterial - Miete *)"},0,null,0,null,{"$f":"C249*E249","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q249:R249)","v":0},{"$f":"G249-S249","v":0},null,null,null,null,null,null,{"$f":"SUM(G249,X249:Z249)","v":0},null,null,null,null,null,null,null,null,null,"Baumaterial - Miete *)","Construction material - rental"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK251,'Kalkulation Herstellungskosten'!AL251)","v":"Dreherlaubnisse, Mieten, Entschädigungen: *)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dreherlaubnisse, Mieten, Entschädigungen: *)","Shooting permissions, rental of locations, compensations *)"]
[{"$f":"A249+1","v":100},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK252,'Kalkulation Herstellungskosten'!AL252)","v":"Grundstücke, Gebäude"},null,null,null,null,{"$f":"Motive+HV","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q252:R252)","v":0},{"$f":"G252-S252","v":0},null,null,null,null,null,null,{"$f":"SUM(G252,X252:Z252)","v":0},null,null,null,null,null,null,null,null,null,"Grundstücke, Gebäude","Real estate, buildings"]
[{"$f":"A252+1","v":101},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK253,'Kalkulation Herstellungskosten'!AL253)","v":"für Aufnahmen auf Schiffen, Flugzeugen, in Eisenbahnen"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q253:R253)","v":0},{"$f":"G253-S253","v":0},null,null,null,null,null,null,{"$f":"SUM(G253,X253:Z253)","v":0},null,null,null,null,null,null,null,null,null,"für Aufnahmen auf Schiffen, Flugzeugen, in Eisenbahnen","Shooting on ships, airplanes, trains"]
[]
[{"$f":"A253+1","v":102},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK255,'Kalkulation Herstellungskosten'!AL255)","v":"Stromkosten (Bau/Abbau/Dreh) *)"},0,null,0,null,{"$f":"C255*E255","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q255:R255)","v":0},{"$f":"G255-S255","v":0},null,null,null,null,null,null,{"$f":"SUM(G255,X255:Z255)","v":0},null,null,null,null,null,null,null,null,null,"Stromkosten (Bau/Abbau/Dreh) *)","Electricity costs (prep/wrap/shooting) *)"]
[{"$f":"A255+1","v":103},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK256,'Kalkulation Herstellungskosten'!AL256)","v":"Sonstiges *)"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q256:R256)","v":0},{"$f":"G256-S256","v":0},null,null,null,null,null,null,{"$f":"SUM(G256,X256:Z256)","v":0},null,null,null,null,null,null,null,null,null,"Sonstiges *)","Miscellaneous *)"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK258,'Kalkulation Herstellungskosten'!AL258)","v":"Σ-Atelier, Bau, Außenaufnahmen"},null,null,null,null,{"$f":"SUM(G240:G257)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O240:O257)","v":0},0,{"$f":"SUM(Q240:Q257)","v":0},{"$f":"SUM(R240:R257)","v":0},{"$f":"SUM(S240:S257)","v":0},{"$f":"ZS_5_Atelier_Ausleuchtung_Außenaufnahmen-S258","v":0},{"$f":"SUM(U240:U257)","v":0},{"$f":"SUM(V240:V257)","v":0},null,{"$f":"SUM(X240:X257)","v":0},0,0,{"$f":"SUM(G258,X258:Z258)","v":0},null,null,null,null,null,null,null,null,null,"Σ-Atelier, Bau, Außenaufnahmen","TOTAL Studio, construction, exterior sets"]
[]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK261,'Kalkulation Herstellungskosten'!AL261)","v":"6. Ausstattung"},{"$f":"IF(Stammblatt!$L$5=1,\"Wochen\",\"weeks\")","v":"Wochen"},"ILV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Ausstattung","6. Set design"]
[{"$f":"A256+1","v":104},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK262,'Kalkulation Herstellungskosten'!AL262)","v":"Kostüm - Kauf"},null,null,null,null,{"$f":"Darsteller!AG46","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q262:R262)","v":0},{"$f":"G262-S262","v":0},null,null,null,{"$f":"Darsteller!AN38+Darsteller!AN46","v":0},{"$f":"Darsteller!AO38+Darsteller!AO46","v":0},{"$f":"Darsteller!AP38+Darsteller!AP46","v":0},{"$f":"SUM(G262,X262:Z262)","v":0},null,null,null,null,null,null,null,null,null,"Kostüm - Kauf","Costumes - purchase"]
[{"$f":"A262+1","v":105},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK263,'Kalkulation Herstellungskosten'!AL263)","v":"Kostüm - Miete *)"},0,null,0,null,{"$f":"C263*E263","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Kostüm - Miete *)","Costumes - rental"]
[{"$f":"A263+1","v":106},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK264,'Kalkulation Herstellungskosten'!AL264)","v":"Möbel-Requisiten-Stoffe - Kauf"},null,null,null,null,{"$f":"Requisiten","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Möbel-Requisiten-Stoffe - Kauf","Furniture, props, fabrics - purchase"]
[107,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK265,'Kalkulation Herstellungskosten'!AL265)","v":"Möbel-Requisiten-Stoffe-Miete *)"},0,null,0,null,{"$f":"C265*E265","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Möbel-Requisiten-Stoffe-Miete *)","Furniture, props, fabrics - rental"]
[108,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK266,'Kalkulation Herstellungskosten'!AL266)","v":"Haarteile - Kauf"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Haarteile - Kauf","Wigs - purchase"]
[109,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK267,'Kalkulation Herstellungskosten'!AL267)","v":"Haarteile - Miete *)"},0,null,0,null,{"$f":"C267*E267","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Haarteile - Miete *)","Wigs - rental"]
[110,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK268,'Kalkulation Herstellungskosten'!AL268)","v":"Schminkmaterial"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Schminkmaterial","Make up material"]
[111,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK269,'Kalkulation Herstellungskosten'!AL269)","v":"Miete für Musikinstrumente"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Miete für Musikinstrumente","Musical instruments - rental"]
[112,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK270,'Kalkulation Herstellungskosten'!AL270)","v":"Backgrounds"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Backgrounds","Backgrounds"]
[113,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK271,'Kalkulation Herstellungskosten'!AL271)","v":"Gärtnerarbeiten"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Gärtnerarbeiten","Gardening"]
[114,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK272,'Kalkulation Herstellungskosten'!AL272)","v":"Stunts, Pyrotechnik und SFX"},null,null,null,null,{"$f":"SFX","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Stunts, Pyrotechnik und SFX","Stunts, pyrotechnic and SFX"]
[{"$f":"A272+1","v":115},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK273,'Kalkulation Herstellungskosten'!AL273)","v":"Sonstiges *)"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Sonstiges *)","Miscellaneous *)"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK275,'Kalkulation Herstellungskosten'!AL275)","v":"Σ-Ausstattung"},null,null,null,null,{"$f":"SUM(G262:G274)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O262:O274)","v":0},0,{"$f":"SUM(Q262:Q274)","v":0},{"$f":"SUM(R262:R274)","v":0},{"$f":"SUM(S262:S274)","v":0},{"$f":"ZS_6_Austattung-S275","v":0},{"$f":"SUM(U262:U274)","v":0},{"$f":"SUM(V262:V274)","v":0},null,{"$f":"SUM(X262:X274)","v":0},0,0,{"$f":"SUM(G275,X275:Z275)","v":0},null,null,null,null,null,null,null,null,null,"Σ-Ausstattung","TOTAL Set design"]
[]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK278,'Kalkulation Herstellungskosten'!AL278)","v":"7. Schnitt, Sync, Mischung"},{"$f":"IF(Stammblatt!$L$5=1,\"Wochen\",\"weeks\")","v":"Wochen"},"ILV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Schnitt, Sync, Mischung","7. Editing, dubbing, sound mix"]
[{"$f":"A273+1","v":116},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK279,'Kalkulation Herstellungskosten'!AL279)","v":"Schneideraum (z.B. Steenbeck)"},0,null,0,null,{"$f":"C279*E279","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q279:R279)","v":0},{"$f":"G279-S279","v":0},null,null,null,null,null,null,{"$f":"SUM(G279,X279:Z279)","v":0},null,null,null,null,null,null,null,null,null,"Schneideraum (z.B. Steenbeck)","Editing room (e.g. Steenbeck)"]
[{"$f":"A279+1","v":117},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK280,'Kalkulation Herstellungskosten'!AL280)","v":"Digitaler Bildschnitt (z.B. AVID)"},0,null,0,null,{"$f":"C280*E280","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q280:R280)","v":0},{"$f":"G280-S280","v":0},null,null,null,null,null,null,{"$f":"SUM(G280,X280:Z280)","v":0},null,null,null,false,null,null,null,null,null,"Digitaler Bildschnitt (z.B. AVID)","Digital editing (e.g. AVID)"]
[{"$f":"A280+1","v":118},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK281,'Kalkulation Herstellungskosten'!AL281)","v":"Digitaler Tonschnitt (z.B. AUDIOVISION)"},0,null,0,null,{"$f":"C281*E281","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q281:R281)","v":0},{"$f":"G281-S281","v":0},null,null,null,null,null,null,{"$f":"SUM(G281,X281:Z281)","v":0},null,null,null,false,null,null,null,null,null,"Digitaler Tonschnitt (z.B. AUDIOVISION)","Sound editing (e.g. AUDIOVISION)"]
[null,null,{"$f":"IF(Stammblatt!$L$5=1,\"Stunden\",\"hours\")","v":"Stunden"}]
[{"$f":"A281+1","v":119},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK283,'Kalkulation Herstellungskosten'!AL283)","v":"Vorführraum"},0,null,0,null,{"$f":"C283*E283","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q283:R283)","v":0},{"$f":"G283-S283","v":0},null,null,null,null,null,null,{"$f":"SUM(G283,X283:Z283)","v":0},null,null,null,false,null,null,null,null,null,"Vorführraum","Screening"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK285,'Kalkulation Herstellungskosten'!AL285)","v":"Tonstudio"},{"$f":"IF(Stammblatt!$L$5=1,\"Tage\",\"days\")","v":"Tage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonstudio","Sound studio"]
[{"$f":"A283+1","v":120},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK286,'Kalkulation Herstellungskosten'!AL286)","v":"für Nachsynchronisation"},0,null,0,null,{"$f":"C286*E286","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q286:R286)","v":0},{"$f":"G286-S286","v":0},null,null,null,null,null,null,{"$f":"SUM(G286,X286:Z286)","v":0},null,null,null,null,null,null,null,null,null,"für Nachsynchronisation","Dubbing"]
[{"$f":"A286+1","v":121},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK287,'Kalkulation Herstellungskosten'!AL287)","v":"für Geräuschaufnahme"},0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"für Geräuschaufnahme","Foley"]
[{"$f":"A287+1","v":122},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK288,'Kalkulation Herstellungskosten'!AL288)","v":"für Geräuschvormischung"},0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"für Geräuschvormischung","Premix"]
[123,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK289,'Kalkulation Herstellungskosten'!AL289)","v":"für Musikaufnahme"},0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"für Musikaufnahme","Music recording"]
[124,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK290,'Kalkulation Herstellungskosten'!AL290)","v":"für I.T. Band-Mischung"},0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"für I.T. Band-Mischung","M & E tracking"]
[125,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK291,'Kalkulation Herstellungskosten'!AL291)","v":"für Gesamtmischung"},0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"für Gesamtmischung","Sound mix"]
[126,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK292,'Kalkulation Herstellungskosten'!AL292)","v":"Sonstiges *)"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Sonstiges *)","Miscellaneous *)"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK294,'Kalkulation Herstellungskosten'!AL294)","v":"Σ-Schnitt, Synchronisation, Mischung"},null,null,null,null,{"$f":"SUM(G279:G293)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O279:O293)","v":0},0,{"$f":"SUM(Q279:Q293)","v":0},{"$f":"SUM(R279:R293)","v":0},{"$f":"SUM(S279:S293)","v":0},{"$f":"ZS_7_Schnitt_Sync_Mischung-S294","v":0},{"$f":"SUM(U279:U293)","v":0},{"$f":"SUM(V279:V293)","v":0},null,{"$f":"SUM(X279:X293)","v":0},0,0,{"$f":"SUM(G294,X294:Z294)","v":0},null,null,null,null,null,null,null,null,null,"Σ-Schnitt, Synchronisation, Mischung","TOTAL Editing, dubbing, sound mix"]
[]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK297,'Kalkulation Herstellungskosten'!AL297)","v":"8. Bild- und Tonmaterial, Bearbeitung*)"},null,"ILV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Bild- und Tonmaterial, Bearbeitung*)","8. Filmstock and sound material, laboratory*)"]
[{"$f":"A292+1","v":127},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK298,'Kalkulation Herstellungskosten'!AL298)","v":"Bild- und Tonmaterial"},null,null,null,null,{"$f":"SUM(E299:E301)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q298:R298)","v":0},{"$f":"G298-S298","v":0},null,null,null,null,null,null,{"$f":"SUM(G298,X298:Z298)","v":0},null,null,null,null,null,null,null,null,null,"Bild- und Tonmaterial","Film- and soundstock"]
["127.1","analoges Material",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"analoges Material","analogue material"]
["127.2","Speichermedien",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Speichermedien","hard-disks, cards etc."]
["127.3","Sonstiges",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sonstiges","Miscellaneous *)"]
[{"$f":"A298+1","v":128},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK302,'Kalkulation Herstellungskosten'!AL302)","v":"Negativentwicklung und Muster"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Negativentwicklung und Muster","Negative development and dailies"]
[{"$f":"A302+1","v":129},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK303,'Kalkulation Herstellungskosten'!AL303)","v":"Negativbearbeitung"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Negativbearbeitung","Negative cutting"]
[130,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK304,'Kalkulation Herstellungskosten'!AL304)","v":"Datenüberspielung/Sicherung"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Datenüberspielung/Sicherung","Data transfer & backup"]
[131,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK305,'Kalkulation Herstellungskosten'!AL305)","v":"Titelgestaltung"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Titelgestaltung","Design of title"]
[132,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK306,'Kalkulation Herstellungskosten'!AL306)","v":"Filmtricks (Animation, CGI, VFX)"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q306:R306)","v":0},{"$f":"G306-S306","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Filmtricks (Animation, CGI, VFX)","Animation, CGI, VFX"]
[133,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK307,'Kalkulation Herstellungskosten'!AL307)","v":"Sonstige Bildbearbeitung"},null,null,null,null,{"$f":"SUM(E308:E311)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Sonstige Bildbearbeitung","Other film processing"]
["133.1",{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK308,'Kalkulation Herstellungskosten'!AL308)","v":"Telecine und Farbkorrektur"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecine und Farbkorrektur","Telecine & Colour correction"]
["133.2",{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK309,'Kalkulation Herstellungskosten'!AL309)","v":"Konvertierungen"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Konvertierungen","File encoding"]
["133.3",{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK310,'Kalkulation Herstellungskosten'!AL310)","v":"Traileranfertigung"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traileranfertigung","Trailer"]
["133.4",{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK311,'Kalkulation Herstellungskosten'!AL311)","v":"Sonstiges"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sonstiges","Miscellaneous *)"]
[{"$f":"A307+1","v":134},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK312,'Kalkulation Herstellungskosten'!AL312)","v":"Kopien & DI-Master"},null,null,null,null,{"$f":"SUM(E313:E318)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Kopien & DI-Master","Copies & DI-Master"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK313,'Kalkulation Herstellungskosten'!AL313)","v":"Filmkopien (Null-, Korrektur-, Archivkopie)"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filmkopien (Null-, Korrektur-, Archivkopie)","Answer print, colour corrected copy, archival print"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK314,'Kalkulation Herstellungskosten'!AL314)","v":"DCDM (Digital Cinema Distribution Master)"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCDM (Digital Cinema Distribution Master)","DCDM (Digital Cinema Distribution Master)"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK315,'Kalkulation Herstellungskosten'!AL315)","v":"DCDM fremdsprachige Fassung"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCDM fremdsprachige Fassung","DCDM foreign language"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK316,'Kalkulation Herstellungskosten'!AL316)","v":"DCP (Archivkopie)"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP (Archivkopie)","DCP (archive)"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK317,'Kalkulation Herstellungskosten'!AL317)","v":"TV-Fassung"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TV-Fassung","TV-Master"]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK318,'Kalkulation Herstellungskosten'!AL318)","v":"Sonstiges (Beleg- und Ansichtskopien, DVD, etc.)"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sonstiges (Beleg- und Ansichtskopien, DVD, etc.)","Miscellaneous *)"]
[{"$f":"A312+1","v":135},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK319,'Kalkulation Herstellungskosten'!AL319)","v":"Fotomaterial und Bearbeitung"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Fotomaterial und Bearbeitung","Photo material and lab"]
[136,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK320,'Kalkulation Herstellungskosten'!AL320)","v":"Barrierefreie Bearbeitung (verpflichtend)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barrierefreie Bearbeitung (verpflichtend)","Accessibility for users with disabilities"]
["136.1",{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK321,'Kalkulation Herstellungskosten'!AL321)","v":"hörbehindertengerechte dt. Untertitelung"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q321:R321)","v":0},{"$f":"G321-S321","v":0},null,null,null,null,null,null,{"$f":"SUM(G321,X321:Z321)","v":0},null,null,null,null,null,null,null,null,null,"hörbehindertengerechte dt. Untertitelung","Special subtitling"]
["136.2",{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK322,'Kalkulation Herstellungskosten'!AL322)","v":"Audiodeskription"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,{"$f":"SUM(G322,X322:Z322)","v":0},null,null,null,null,null,null,null,null,null,"Audiodeskription","Audio description"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK324,'Kalkulation Herstellungskosten'!AL324)","v":"Σ-Bild- und Tonmaterial, Bearbeitung"},null,null,null,null,{"$f":"SUM(G298:G323)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O298:O323)","v":0},0,{"$f":"SUM(Q298:Q323)","v":0},{"$f":"SUM(R298:R323)","v":0},{"$f":"SUM(S298:S323)","v":0},{"$f":"ZS_8_Bild_Ton_Bearbeitung-S324","v":0},{"$f":"SUM(U298:U323)","v":0},{"$f":"SUM(V298:V323)","v":0},null,{"$f":"SUM(X298:X323)","v":0},0,0,{"$f":"SUM(G324,X324:Z324)","v":0},null,null,null,null,null,null,null,null,null,"Σ-Bild- und Tonmaterial, Bearbeitung","TOTAL Film-stock and sound material, laboratory"]
[]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK327,'Kalkulation Herstellungskosten'!AL327)","v":"9. Versicherungen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Versicherungen","9. Insurance"]
[{"$f":"A320+1","v":137},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK328,'Kalkulation Herstellungskosten'!AL328)","v":"Filmbündelversicherung"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q328:R328)","v":0},{"$f":"G328-S328","v":0},null,null,null,null,null,null,{"$f":"SUM(G328,X328:Z328)","v":0},null,null,null,null,null,null,null,null,null,"Filmbündelversicherung","Combined Policy"]
[{"$f":"A328+1","v":138},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK329,'Kalkulation Herstellungskosten'!AL329)","v":"Ausfallversicherung"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q329:R329)","v":0},{"$f":"G329-S329","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Ausfallversicherung","Film Producer Indemnity Insurance"]
[{"$f":"A328+1","v":138},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK330,'Kalkulation Herstellungskosten'!AL330)","v":"Negativversicherung"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Negativversicherung","Negative insurance"]
[{"$f":"A330+1","v":139},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK331,'Kalkulation Herstellungskosten'!AL331)","v":"Geräteversicherung"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Geräteversicherung","Equipment insurance"]
[140,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK332,'Kalkulation Herstellungskosten'!AL332)","v":"Haftpflichtversicherung"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Haftpflichtversicherung","Liability insurance"]
[141,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK333,'Kalkulation Herstellungskosten'!AL333)","v":"Reisegepäckversicherung"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Reisegepäckversicherung","Luggage insurance"]
[142,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK334,'Kalkulation Herstellungskosten'!AL334)","v":"Unfallversicherung"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Unfallversicherung","Accident insurance"]
[143,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK335,'Kalkulation Herstellungskosten'!AL335)","v":"Sonstiges *)"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Sonstiges *)","Miscellaneous *)"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK337,'Kalkulation Herstellungskosten'!AL337)","v":"Σ-Versicherungen"},null,null,null,null,{"$f":"SUM(G328:G336)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O328:O336)","v":0},0,{"$f":"SUM(Q328:Q336)","v":0},{"$f":"SUM(R328:R336)","v":0},{"$f":"SUM(S328:S336)","v":0},{"$f":"ZS_9_Versicherungen-S337","v":0},{"$f":"SUM(U328:U336)","v":0},{"$f":"SUM(V328:V336)","v":0},null,{"$f":"SUM(X328:X336)","v":0},0,0,{"$f":"SUM(G337,X337:Z337)","v":0},null,null,null,null,null,null,null,null,null,"Σ-Versicherungen","TOTAL Insurance"]
[]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK340,'Kalkulation Herstellungskosten'!AL340)","v":"10. Reise-, Beförderungs- und Transportkosten  *)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Reise-, Beförderungs- und Transportkosten  *)","10. Travel expenses and transportation costs"]
[{"$f":"A335+1","v":144},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK341,'Kalkulation Herstellungskosten'!AL341)","v":"Fahrtkosten"},null,null,null,null,{"$f":"'Zu 10 (Reise-, Transportkosten)'!I21","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q341:R341)","v":0},{"$f":"G341-S341","v":0},null,null,null,{"$f":"'Zu 10 (Reise-, Transportkosten)'!K21","v":0},{"$f":"'Zu 10 (Reise-, Transportkosten)'!L21","v":0},{"$f":"'Zu 10 (Reise-, Transportkosten)'!M21","v":0},{"$f":"SUM(G341,X341:Z341)","v":0},null,null,null,null,null,null,null,null,null,"Fahrtkosten","Travelling costs"]
[{"$f":"A341+1","v":145},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK342,'Kalkulation Herstellungskosten'!AL342)","v":"Tag-u. Übernachtungsgelder"},null,null,null,null,{"$f":"'Zu 10 (Reise-, Transportkosten)'!I40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q342:R342)","v":0},{"$f":"G342-S342","v":0},null,null,null,{"$f":"'Zu 10 (Reise-, Transportkosten)'!K40","v":0},{"$f":"'Zu 10 (Reise-, Transportkosten)'!L40","v":0},{"$f":"'Zu 10 (Reise-, Transportkosten)'!M40","v":0},{"$f":"SUM(G342,X342:Z342)","v":0},null,null,null,null,null,null,null,null,null,"Tag-u. Übernachtungsgelder","Per diem and hotel costs"]
[{"$f":"A342+1","v":146},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK343,'Kalkulation Herstellungskosten'!AL343)","v":"Beförderungs- und Transportkosten, Frachten, Rollgelder und Taxis"},null,null,null,null,{"$f":"'Zu 10 (Reise-, Transportkosten)'!I56","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q343:R343)","v":0},{"$f":"G343-S343","v":0},null,null,null,{"$f":"'Zu 10 (Reise-, Transportkosten)'!K56","v":0},{"$f":"'Zu 10 (Reise-, Transportkosten)'!L56","v":0},{"$f":"'Zu 10 (Reise-, Transportkosten)'!M56","v":0},{"$f":"SUM(G343,X343:Z343)","v":0},null,null,null,null,null,null,null,null,null,"Beförderungs- und Transportkosten, Frachten, Rollgelder und Taxis","Transportation costs, freight charge and taxis"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK345,'Kalkulation Herstellungskosten'!AL345)","v":"Σ-Reise-, Beförderungs- und Transportkosten"},null,null,null,null,{"$f":"SUM(G341:G344)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O341:O344)","v":0},0,{"$f":"SUM(Q341:Q344)","v":0},{"$f":"SUM(R341:R344)","v":0},{"$f":"SUM(S341:S344)","v":0},{"$f":"ZS_10_Reisekosten-S345","v":0},{"$f":"SUM(U341:U344)","v":0},{"$f":"SUM(V341:V344)","v":0},null,{"$f":"SUM(X341:X344)","v":0},0,0,{"$f":"SUM(G345,X345:Z345)","v":0},null,null,null,null,null,null,null,null,null,"Σ-Reise-, Beförderungs- und Transportkosten","TOTAL Travel expenses and transportation costs"]
[]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK348,'Kalkulation Herstellungskosten'!AL348)","v":"11. Allgemeine Kosten"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11. Allgemeine Kosten","11. General expenses"]
[{"$f":"A343+1","v":147},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK349,'Kalkulation Herstellungskosten'!AL349)","v":"Büromaterial/Porti"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q349:R349)","v":0},{"$f":"G349-S349","v":0},null,null,null,null,null,null,{"$f":"SUM(G349,X349:Z349)","v":0},null,null,null,null,null,null,null,null,null,"Büromaterial/Porti","Office supplies and postal charges"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK351,'Kalkulation Herstellungskosten'!AL351)","v":"Kommunikation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kommunikation","Communication"]
[{"$f":"A349+1","v":148},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK352,'Kalkulation Herstellungskosten'!AL352)","v":"Telefon/Fax"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q352:R352)","v":0},{"$f":"G352-S352","v":0},null,null,null,null,null,null,{"$f":"SUM(G352,X352:Z352)","v":0},null,null,null,null,null,null,null,null,null,"Telefon/Fax","Office phones/faxes"]
[{"$f":"A352+1","v":149},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK353,'Kalkulation Herstellungskosten'!AL353)","v":"Mobiltelefone"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q353:R353)","v":0},{"$f":"G353-S353","v":0},null,null,null,null,null,null,{"$f":"SUM(G353,X353:Z353)","v":0},null,null,null,null,null,null,null,null,null,"Mobiltelefone","Mobile phones"]
[{"$f":"A353+1","v":150},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK354,'Kalkulation Herstellungskosten'!AL354)","v":"Außerhalb der Pauschalen "},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q354:R354)","v":0},{"$f":"G354-S354","v":0},null,null,null,null,null,null,{"$f":"SUM(G354,X354:Z354)","v":0},null,null,null,null,null,null,null,null,null,"Außerhalb der Pauschalen ","In addition to flat rates"]
[151,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK355,'Kalkulation Herstellungskosten'!AL355)","v":"Außenaufnahmen"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q355:R355)","v":0},{"$f":"G355-S355","v":0},null,null,null,null,null,null,{"$f":"SUM(G355,X355:Z355)","v":0},null,null,null,null,null,null,null,null,null,"Außenaufnahmen","Location shooting"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK357,'Kalkulation Herstellungskosten'!AL357)","v":"Schreiben, Vervielfältigungen:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schreiben, Vervielfältigungen:","Writing, copying:"]
[{"$f":"A355+1","v":152},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK358,'Kalkulation Herstellungskosten'!AL358)","v":"Treatment"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q358:R358)","v":0},{"$f":"G358-S358","v":0},null,null,null,null,null,null,{"$f":"SUM(G358,X358:Z358)","v":0},null,null,null,null,null,null,null,null,null,"Treatment","Treatment"]
[{"$f":"A358+1","v":153},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK359,'Kalkulation Herstellungskosten'!AL359)","v":"Drehbuch (einschließlich Kopien)"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q359:R359)","v":0},{"$f":"G359-S359","v":0},null,null,null,null,null,null,{"$f":"SUM(G359,X359:Z359)","v":0},null,null,null,null,null,null,null,null,null,"Drehbuch (einschließlich Kopien)","Script (including copies)"]
[{"$f":"A359+1","v":154},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK360,'Kalkulation Herstellungskosten'!AL360)","v":"Dispos/Tagesberichte"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q360:R360)","v":0},{"$f":"G360-S360","v":0},null,null,null,null,null,null,{"$f":"SUM(G360,X360:Z360)","v":0},null,null,null,null,null,null,null,null,null,"Dispos/Tagesberichte","Call sheets/daily reports"]
[155,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK361,'Kalkulation Herstellungskosten'!AL361)","v":"Übersetzungen"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q361:R361)","v":0},{"$f":"G361-S361","v":0},null,null,null,null,null,null,{"$f":"SUM(G361,X361:Z361)","v":0},null,null,null,null,null,null,null,null,null,"Übersetzungen","Translations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G362,X362:Z362)","v":0}]
[{"$f":"A361+1","v":156},"Sonstige (z.B. ISAN - Kennzeichnung)  *)",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q363:R363)","v":0},{"$f":"G363-S363","v":0}]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK365,'Kalkulation Herstellungskosten'!AL365)","v":"Σ-Allgemeine Kosten"},null,null,null,null,{"$f":"SUM(G349:G364)","v":0},null,null,null,null,null,null,null,0,{"$f":"SUM(P349:P364)","v":0},0,0,0,{"$f":"ZS_11_Allgemeine_Kosten-S365","v":0},{"$f":"SUM(U349:U364)","v":0},{"$f":"SUM(V349:V364)","v":0},null,{"$f":"SUM(X349:X364)","v":0},{"$f":"SUM(Y349:Y364)","v":0},{"$f":"SUM(Z349:Z364)","v":0},{"$f":"SUM(G365,X365:Z365)","v":0},null,null,null,null,null,null,null,null,null,"Σ-Allgemeine Kosten","TOTAL General expenses"]
[]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK368,'Kalkulation Herstellungskosten'!AL368)","v":"12. Kostenmindernde Erträge"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Kostenmindernde Erträge","12. Cost-cutting revenues"]
[{"$f":"A363+1","v":157},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK369,'Kalkulation Herstellungskosten'!AL369)","v":"aus Versicherungsleistungen (inkl. Prämienrückvergütungen)"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q369:R369)","v":0},{"$f":"G369-S369","v":0},null,null,null,null,null,null,{"$f":"SUM(G369,X369:Z369)","v":0},null,null,null,null,null,null,null,null,null,"aus Versicherungsleistungen (inkl. Prämienrückvergütungen)","Insurance benefits (incl. reimbursement of premieums)"]
[{"$f":"A369+1","v":158},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK370,'Kalkulation Herstellungskosten'!AL370)","v":"aus Verkauf von Sachen (Fundus ua)"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q370:R370)","v":0},{"$f":"G370-S370","v":0},null,null,null,null,null,null,{"$f":"SUM(G370,X370:Z370)","v":0},null,null,null,null,null,null,null,null,null,"aus Verkauf von Sachen (Fundus ua)","Sale of costumes, props etc."]
[{"$f":"A370+1","v":159},{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK371,'Kalkulation Herstellungskosten'!AL371)","v":"aus Verkauf von Rechten (Musik ua)"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q371:R371)","v":0},{"$f":"G371-S371","v":0},null,null,null,null,null,null,{"$f":"SUM(G371,X371:Z371)","v":0},null,null,null,null,null,null,null,null,null,"aus Verkauf von Rechten (Musik ua)","Sale of rights (music etc.)"]
[160,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK372,'Kalkulation Herstellungskosten'!AL372)","v":"aus Werbung, von Sponsoren"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q372:R372)","v":0},{"$f":"G372-S372","v":0},null,null,null,null,null,null,{"$f":"SUM(G372,X372:Z372)","v":0},null,null,null,null,null,null,null,null,null,"aus Werbung, von Sponsoren","Advertising, sponsoring"]
[161,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK373,'Kalkulation Herstellungskosten'!AL373)","v":"Sonstige *)"},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q373:R373)","v":0},{"$f":"G373-S373","v":0},null,null,null,null,null,null,{"$f":"SUM(G373,X373:Z373)","v":0},null,null,null,null,null,null,null,null,null,"Sonstige *)","Miscellaneous *)"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,'Kalkulation Herstellungskosten'!AK375,'Kalkulation Herstellungskosten'!AL375)","v":"Σ-Kostenmindernde Erträge"},null,null,null,null,{"$f":"SUM(G369:G374)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O369:O374)","v":0},0,{"$f":"SUM(Q369:Q374)","v":0},{"$f":"SUM(R369:R374)","v":0},{"$f":"SUM(S369:S374)","v":0},{"$f":"ZS_12_Kostenmindernde_Erträge-S375","v":0},0,{"$f":"SUM(V369:V374)","v":0},null,{"$f":"SUM(X369:X374)","v":0},0,0,{"$f":"SUM(G375,X375:Z375)","v":0},null,null,null,null,null,null,null,null,null,"Σ-Kostenmindernde Erträge","TOTAL Cost-cutting revenues"]
[]
[{"$f":"IF(Stammblatt!L5=1,'Kalkulation Herstellungskosten'!AK377,'Kalkulation Herstellungskosten'!AL377)","v":"*) Lt. Anlage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*) Lt. Anlage","*) see appendix"]

{"sheet":"ILV","index":4,"n_rows":39,"n_cols":4,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Stammblatt!A1","v":"Projekttitel"}]
["bewertete Eigenleistungen"]
[{"$f":"IF(Stammblatt!B8=0,\"\",Stammblatt!B8)","v":""}]
[]
["Vorkosten","Funktionsträger (Name)","Budget","Abrechnung"]
["Position 1",null,0,0]
["Position 2",null,0,0]
["Position 3",null,0,0]
[]
["Rechte"]
["Drehbuch",null,0,0]
["Sonstiges",null,0,0]
[]
["Personalkosten","Funktionsträger (Name)"]
["Regie",null,0,0]
["Herstellungsleiter",null,0,0]
["Produktionsleiter",null,0,0]
["Produktionskoordination",null,0,0]
["Produktionsassistenz",null,0,0]
["Filmgeschäftsführung",null,0,0]
["Postproduktionskoordination"]
["Sonstige",null,0,0]
["kalkulatorische Lohnnebenkosten",null,0,0]
[]
["Equipment","Modellspezifikation"]
["Kamera",null,0,0]
["Ton",null,0,0]
["Bildschnitt",null,0,0]
["Tonschnitt",null,0,0]
["Sonstige Postproduktion",null,0,0]
["Sonstiges Equipment",null,0,0]
["Fahrzeuge",null,0,0]
[]
["Allgemeine Pauschalen"]
["Produzentenhonorar",null,{"$f":"'Kalkulation Herstellungskosten'!E179","v":0},{"$f":"'Kalkulation Herstellungskosten'!F179","v":0}]
["Fertigungsgemeinkosten",null,{"$f":"Zusammenfassung!D18","v":0},{"$f":"Zusammenfassung!E18","v":0}]
[]
["SUMME bewertete Eigenleistungen (ILV)",{"$f":"IF(Zusammenfassung!D22=0,\"\",C38/Zusammenfassung!D22)","v":""},{"$f":"SUM(C6:C37)","v":0},{"$f":"SUM(D6:D37)","v":0}]
["Eigenmittel + ev. Rückstellungen im Eigenanteil",null,{"$f":"Finanzierungsplan!C6+Finanzierungsplan!C7","v":0},{"$f":"Finanzierungsplan!D6+Finanzierungsplan!D7","v":0}]

{"sheet":"Stab_Ö_Details","index":5,"n_rows":119,"n_cols":41,"rows_kept":119,"cut":false,"hidden":false,"merged":[[2,12,2,20],[3,25,3,27],[3,10,5,10],[3,11,5,11],[3,22,5,22],[3,16,5,16],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,28,3,30],[4,2,4,6],[3,12,3,15],[3,38,3,40],[3,31,3,36],[3,8,5,8],[3,9,5,9],[4,33,4,36]]}
[]
[]
[{"$f":"Stammblatt!A1","v":"Projekttitel"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Stammblatt!$L$5=1,\"L     O     H     N     N     E     B     E     N     K     O     S     T     E     N\",\"N  O  N  -  W  A  G  E      L  A  B  O  U  R    C  O  S  T  S\")","v":"L     O     H     N     N     E     B     E     N     K     O     S     T     E     N"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(Stammblatt!$L$5=1,\"BRUTTO-GEHALT\",\"salary (gross)\")","v":"BRUTTO-GEHALT"},{"$f":"IF(Stammblatt!$L$5=1,\"Sonder-zahlung       (SZ)\",\"extra payment (SZ)\")","v":"Sonder-zahlung       (SZ)"},{"$f":"IF(Stammblatt!$L$5=1,\"Urlaubs-ersatzleistung (UEL)\",\"vacational compensation (UEL)\")","v":"Urlaubs-ersatzleistung (UEL)"},{"$f":"IF(Stammblatt!$L$5=1,\"BRUTTO-GEHALT     inkl. SZ, UEL\",\"salary (gross) incl. SZ & UEL\")","v":"BRUTTO-GEHALT     inkl. SZ, UEL"},{"$f":"IF(Stammblatt!$L$5=1,\"SV-DGA\",\"social security\")","v":"SV-DGA"},null,null,null,{"$f":"IF(Stammblatt!$L$5=1,\"MV-Beitrag\",\"provision for employee\")","v":"MV-Beitrag"},null,null,{"$f":"IF(Stammblatt!$L$5=1,\"Kommunal-steuer\",\"municipal tax\")","v":"Kommunal-steuer"},{"$f":"IF(Stammblatt!$L$5=1,\"U-Bahn Abgabe\",\"subway toll\")","v":"U-Bahn Abgabe"},{"$f":"IF(Stammblatt!$L$5=1,\"SUMME Lohnneben-kosten\",\"T O T A L   non-wage labour costs\")","v":"SUMME Lohnneben-kosten"},{"$f":"IF(Stammblatt!$L$5=1,\"GESAMT-KOSTEN\",\"TOTAL LABOUR COSTS\")","v":"GESAMT-KOSTEN"},null,null,{"$f":"IF(Stammblatt!$L$5=1,\"FLUGTICKETS\",\"FLIGHTS\")","v":"FLUGTICKETS"},null,null,{"$f":"IF(Stammblatt!$L$5=1,\"BAHNFAHRTEN\",\"TRAIN\")","v":"BAHNFAHRTEN"},null,null,{"$f":"IF(Stammblatt!$L$5=1,\"D     I     Ä     T     E     N    (  T  a  g  e  )\",\"P E R    D I E M  ( N r.   o f   d a y s )\")","v":"D     I     Ä     T     E     N    (  T  a  g  e  )"},null,null,null,null,null,"CATERING",{"$f":"IF(Stammblatt!$L$5=1,\"NÄCHTIGUNGEN\",\"HOTELS / LODGING\")","v":"NÄCHTIGUNGEN"}]
[null,null,"V E R T R A G S D A T E N",null,null,null,null,null,null,null,null,null,"laufende","Sonder-",null,null,null,"DB","DZ",null,null,null,null,null,"km",{"$f":"IF(Stammblatt!$L$5=1,\"Anzahl\",\"quant.\")","v":"Anzahl"},{"$f":"IF(Stammblatt!$L$5=1,\"Preis\",\"price\")","v":"Preis"},"Total",{"$f":"IF(Stammblatt!$L$5=1,\"Anzahl\",\"quant.\")","v":"Anzahl"},{"$f":"IF(Stammblatt!$L$5=1,\"Preis\",\"price\")","v":"Preis"},"Total","ORTS-","ÖSTER-","AUSLAND",null,null,null,{"$f":"IF(Stammblatt!$L$5=1,\"Tage\",\"days\")","v":"Tage"},{"$f":"IF(Stammblatt!$L$5=1,\"Anzahl\",\"quant.\")","v":"Anzahl"},{"$f":"IF(Stammblatt!$L$5=1,\"Preis\",\"price\")","v":"Preis"},"Total"]
[{"$f":"IF(Stammblatt!$L$5=1,\"S T A B  -  F U N K T I O N\",\"S T A F F  -  F U N C T I O N\")","v":"S T A B  -  F U N K T I O N"},"N A M E","ANMELDUNG","ABMELDUNG","WOCHEN","WO-GAGE","GESAMT",null,null,null,null,null,"Bezüge","zahlung","UEL-laufend","UEL-SZ",null,null,null,"steuer",null,null,null,null,null,null,null,null,null,null,null,"GEBIET","REICH","I","II","III","IV"]
[{"$f":"'Kalkulation Herstellungskosten'!B26","v":0}]
[{"$f":"'Kalkulation Herstellungskosten'!B27","v":"Herstellungsleitung"},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G27/((1+1/6)*1.1041)","v":0},{"$f":"I8/6","v":0},{"$f":"(I8+J8)*10.41%","v":0},{"$f":"SUM(I8:K8)","v":0},{"$f":"IF(AND('Kalkulation Herstellungskosten'!C27=0,'Kalkulation Herstellungskosten'!C28=0),0,IF(I8/('Kalkulation Herstellungskosten'!C27+'Kalkulation Herstellungskosten'!C28)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C27+'Kalkulation Herstellungskosten'!C28)*Höchst_Woche,I8*SV_lfd))","v":0},{"$f":"IF(J8>SVGrund_SZ, Höchst_Mo_SZ,J8*SV_SZ)","v":0},{"$f":"IF(I8*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C28+'Kalkulation Herstellungskosten'!C27)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C28+'Kalkulation Herstellungskosten'!C27)*Höchst_Tag),I8*10.41%*SV_lfd)","v":0},{"$f":"IF(J8>SVGrund_SZ,0,IF(J8*10.41%>(SVGrund_SZ-J8),(SVGrund_SZ-J8)*SV_SZ,J8*10.41%*SV_SZ))","v":0},{"$f":"L8*MV","v":0},{"$f":"L8*DB","v":0},{"$f":"L8*DZ","v":0},{"$f":"L8*KommSt","v":0},{"$f":"('Kalkulation Herstellungskosten'!C27+'Kalkulation Herstellungskosten'!C28)*U_Bahn","v":0},{"$f":"SUM(M8:U8)","v":0},{"$f":"SUM(L8,V8)","v":0},null,null,null,null,{"$f":"Z8*AA8","v":0},null,null,{"$f":"AC8*AD8","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AM8*AN8","v":0}]
[{"$f":"'Kalkulation Herstellungskosten'!B29","v":"Produktionsleitung"},null,null,null,{"$f":"IF(C9=0,0,(D9-C9+1)/7)","v":0},null,{"$f":"E9*F9","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!G29/((1+1/6)*1.1041)","v":0},{"$f":"I9/6","v":0},{"$f":"(I9+J9)*10.41%","v":0},{"$f":"SUM(I9:K9)","v":0},{"$f":"IF(AND('Kalkulation Herstellungskosten'!C29=0,'Kalkulation Herstellungskosten'!C30=0),0,IF(I9/('Kalkulation Herstellungskosten'!C29+'Kalkulation Herstellungskosten'!C30)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C29+'Kalkulation Herstellungskosten'!C30)*Höchst_Woche,I9*SV_lfd))","v":0},{"$f":"IF(J9>SVGrund_SZ, Höchst_Mo_SZ,J9*SV_SZ)","v":0},{"$f":"IF(I9*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C30+'Kalkulation Herstellungskosten'!C29)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C30+'Kalkulation Herstellungskosten'!C29)*Höchst_Tag),I9*10.41%*SV_lfd)","v":0},{"$f":"IF(J9>SVGrund_SZ,0,IF(J9*10.41%>(SVGrund_SZ-J9),(SVGrund_SZ-J9)*SV_SZ,J9*10.41%*SV_SZ))","v":0},{"$f":"L9*MV","v":0},{"$f":"L9*DB","v":0},{"$f":"L9*DZ","v":0},{"$f":"L9*KommSt","v":0},{"$f":"('Kalkulation Herstellungskosten'!C29+'Kalkulation Herstellungskosten'!C30)*U_Bahn","v":0},{"$f":"SUM(M9:U9)","v":0},{"$f":"SUM(L9,V9)","v":0},null,null,null,null,{"$f":"Z9*AA9","v":0},null,null,{"$f":"AC9*AD9","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AM9*AN9","v":0}]
[{"$f":"'Kalkulation Herstellungskosten'!B31","v":"1. Aufnahmeleitung"},null,null,null,{"$f":"IF(C10=0,0,(D10-C10+1)/7)","v":0},null,{"$f":"E10*F10","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!G31/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C31=0,'Kalkulation Herstellungskosten'!C32=0),0,IF(I10/('Kalkulation Herstellungskosten'!C31+'Kalkulation Herstellungskosten'!C32)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C31+'Kalkulation Herstellungskosten'!C32)*Höchst_Woche,I10*SV_lfd))","v":0},0,{"$f":"IF(I10*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C32+'Kalkulation Herstellungskosten'!C31)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C32+'Kalkulation Herstellungskosten'!C31)*Höchst_Tag),I10*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C31+'Kalkulation Herstellungskosten'!C32)*U_Bahn","v":0},0,{"$f":"SUM(L10,V10)","v":0},null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B33","v":"2. Aufnahmeleitung"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G33/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C33=0,'Kalkulation Herstellungskosten'!C34=0),0,IF(I11/('Kalkulation Herstellungskosten'!C33+'Kalkulation Herstellungskosten'!C34)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C33+'Kalkulation Herstellungskosten'!C34)*Höchst_Woche,I11*SV_lfd))","v":0},0,{"$f":"IF(I11*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C34+'Kalkulation Herstellungskosten'!C33)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C34+'Kalkulation Herstellungskosten'!C33)*Höchst_Tag),I11*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C33+'Kalkulation Herstellungskosten'!C34)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B35","v":"Produktionskoordination"},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G35/((1+1/6)*1.1041)","v":0},{"$f":"I12/6","v":0},{"$f":"(I12+J12)*10.41%","v":0},{"$f":"SUM(I12:K12)","v":0},{"$f":"IF(AND('Kalkulation Herstellungskosten'!C35=0,'Kalkulation Herstellungskosten'!C36=0),0,IF(I12/('Kalkulation Herstellungskosten'!C35+'Kalkulation Herstellungskosten'!C36)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C35+'Kalkulation Herstellungskosten'!C36)*Höchst_Woche,I12*SV_lfd))","v":0},{"$f":"IF(J12>SVGrund_SZ, Höchst_Mo_SZ,J12*SV_SZ)","v":0},{"$f":"IF(I12*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C36+'Kalkulation Herstellungskosten'!C35)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C36+'Kalkulation Herstellungskosten'!C35)*Höchst_Tag),I12*10.41%*SV_lfd)","v":0},{"$f":"IF(J12>SVGrund_SZ,0,IF(J12*10.41%>(SVGrund_SZ-J12),(SVGrund_SZ-J12)*SV_SZ,J12*10.41%*SV_SZ))","v":0},{"$f":"L12*MV","v":0},{"$f":"L12*DB","v":0},{"$f":"L12*DZ","v":0},{"$f":"L12*KommSt","v":0},{"$f":"('Kalkulation Herstellungskosten'!C35+'Kalkulation Herstellungskosten'!C36)*U_Bahn","v":0},{"$f":"SUM(M12:U12)","v":0},{"$f":"SUM(L12,V12)","v":0}]
[{"$f":"'Kalkulation Herstellungskosten'!B37","v":"Postproduktionskoordination"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G37/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C37=0,'Kalkulation Herstellungskosten'!C38=0),0,IF(I13/('Kalkulation Herstellungskosten'!C37+'Kalkulation Herstellungskosten'!C38)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C37+'Kalkulation Herstellungskosten'!C38)*Höchst_Woche,I13*SV_lfd))","v":0},0,{"$f":"IF(I13*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C38+'Kalkulation Herstellungskosten'!C37)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C38+'Kalkulation Herstellungskosten'!C37)*Höchst_Tag),I13*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C37+'Kalkulation Herstellungskosten'!C38)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B39","v":"Produktionsassistenz"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G39/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C39=0,'Kalkulation Herstellungskosten'!C40=0),0,IF(I14/('Kalkulation Herstellungskosten'!C39+'Kalkulation Herstellungskosten'!C40)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C39+'Kalkulation Herstellungskosten'!C40)*Höchst_Woche,I14*SV_lfd))","v":0},0,{"$f":"IF(I14*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C40+'Kalkulation Herstellungskosten'!C39)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C40+'Kalkulation Herstellungskosten'!C39)*Höchst_Tag),I14*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C39+'Kalkulation Herstellungskosten'!C40)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B41","v":"Filmgeschäftsführung"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G41/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C41=0,'Kalkulation Herstellungskosten'!C42=0),0,IF(I15/('Kalkulation Herstellungskosten'!C41+'Kalkulation Herstellungskosten'!C42)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C41+'Kalkulation Herstellungskosten'!C42)*Höchst_Woche,I15*SV_lfd))","v":0},0,{"$f":"IF(I15*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C42+'Kalkulation Herstellungskosten'!C41)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C42+'Kalkulation Herstellungskosten'!C41)*Höchst_Tag),I15*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C41+'Kalkulation Herstellungskosten'!C42)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B43","v":"Regie"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G43/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C43=0,0,IF(I16/('Kalkulation Herstellungskosten'!C43)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C43)*Höchst_Woche,I16*SV_lfd))","v":0},0,{"$f":"IF(I16*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C43*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C43*Höchst_Tag),I16*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C43*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B44","v":"Regieassistenz"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G44/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C44=0,'Kalkulation Herstellungskosten'!C45=0),0,IF(I17/('Kalkulation Herstellungskosten'!C44+'Kalkulation Herstellungskosten'!C45)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C44+'Kalkulation Herstellungskosten'!C45)*Höchst_Woche,I17*SV_lfd))","v":0},0,{"$f":"IF(I17*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C45+'Kalkulation Herstellungskosten'!C44)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C45+'Kalkulation Herstellungskosten'!C44)*Höchst_Tag),I17*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C44+'Kalkulation Herstellungskosten'!C45)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B46","v":"Continuity/Skript"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G46/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C46=0,'Kalkulation Herstellungskosten'!C47=0),0,IF(I18/('Kalkulation Herstellungskosten'!C46+'Kalkulation Herstellungskosten'!C47)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C46+'Kalkulation Herstellungskosten'!C47)*Höchst_Woche,I18*SV_lfd))","v":0},0,{"$f":"IF(I18*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C47+'Kalkulation Herstellungskosten'!C46)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C47+'Kalkulation Herstellungskosten'!C46)*Höchst_Tag),I18*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C46+'Kalkulation Herstellungskosten'!C47)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B48","v":"Kamera"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G48/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C48=0,'Kalkulation Herstellungskosten'!C49=0),0,IF(I19/('Kalkulation Herstellungskosten'!C48+'Kalkulation Herstellungskosten'!C49)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C48+'Kalkulation Herstellungskosten'!C49)*Höchst_Woche,I19*SV_lfd))","v":0},0,{"$f":"IF(I19*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C49+'Kalkulation Herstellungskosten'!C48)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C49+'Kalkulation Herstellungskosten'!C48)*Höchst_Tag),I19*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C48+'Kalkulation Herstellungskosten'!C49)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B50","v":"1. Kameraassistenz"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G50/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C50=0,'Kalkulation Herstellungskosten'!C51=0),0,IF(I20/('Kalkulation Herstellungskosten'!C50+'Kalkulation Herstellungskosten'!C51)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C50+'Kalkulation Herstellungskosten'!C51)*Höchst_Woche,I20*SV_lfd))","v":0},{"$f":"IF(J20>SVGrund_SZ, Höchst_Mo_SZ,J20*SV_SZ)","v":0},{"$f":"IF(I20*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C51+'Kalkulation Herstellungskosten'!C50)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C51+'Kalkulation Herstellungskosten'!C50)*Höchst_Tag),I20*10.41%*SV_lfd)","v":0},{"$f":"IF(J20>SVGrund_SZ,0,IF(J20*10.41%>(SVGrund_SZ-J20),(SVGrund_SZ-J20)*SV_SZ,J20*10.41%*SV_SZ))","v":0},0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C50+'Kalkulation Herstellungskosten'!C51)*U_Bahn","v":0},{"$f":"SUM(M20:U20)","v":0},{"$f":"SUM(L20,V20)","v":0},null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B52","v":"2. Kameraassistenz"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G52/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C52=0,'Kalkulation Herstellungskosten'!C53=0),0,IF(I21/('Kalkulation Herstellungskosten'!C52+'Kalkulation Herstellungskosten'!C53)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C52+'Kalkulation Herstellungskosten'!C53)*Höchst_Woche,I21*SV_lfd))","v":0},0,{"$f":"IF(I21*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C53+'Kalkulation Herstellungskosten'!C52)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C53+'Kalkulation Herstellungskosten'!C52)*Höchst_Tag),I21*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C52+'Kalkulation Herstellungskosten'!C53)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B54","v":"Kamera im Verbund, Schwenker"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G54/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C54=0,'Kalkulation Herstellungskosten'!C55=0),0,IF(I22/('Kalkulation Herstellungskosten'!C54+'Kalkulation Herstellungskosten'!C55)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C54+'Kalkulation Herstellungskosten'!C55)*Höchst_Woche,I22*SV_lfd))","v":0},0,{"$f":"IF(I22*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C55+'Kalkulation Herstellungskosten'!C54)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C55+'Kalkulation Herstellungskosten'!C54)*Höchst_Tag),I22*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C54+'Kalkulation Herstellungskosten'!C55)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B56","v":"Videotechnik"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G56/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C56=0,'Kalkulation Herstellungskosten'!C57=0),0,IF(I23/('Kalkulation Herstellungskosten'!C56+'Kalkulation Herstellungskosten'!C57)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C56+'Kalkulation Herstellungskosten'!C57)*Höchst_Woche,I23*SV_lfd))","v":0},0,{"$f":"IF(I23*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C57+'Kalkulation Herstellungskosten'!C56)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C57+'Kalkulation Herstellungskosten'!C56)*Höchst_Tag),I23*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C56+'Kalkulation Herstellungskosten'!C57)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B58","v":"Digital Image Technican (DIT)"},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G58/((1+1/6)*1.1041)","v":0},{"$f":"I24/6","v":0},{"$f":"(I24+J24)*10.41%","v":0},{"$f":"SUM(I24:K24)","v":0},{"$f":"IF(AND('Kalkulation Herstellungskosten'!C58=0,'Kalkulation Herstellungskosten'!C59=0),0,IF(I24/('Kalkulation Herstellungskosten'!C58+'Kalkulation Herstellungskosten'!C59)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C58+'Kalkulation Herstellungskosten'!C59)*Höchst_Woche,I24*SV_lfd))","v":0},{"$f":"IF(J24>SVGrund_SZ, Höchst_Mo_SZ,J24*SV_SZ)","v":0},{"$f":"IF(I24*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C58+'Kalkulation Herstellungskosten'!C59)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C58+'Kalkulation Herstellungskosten'!C59)*Höchst_Tag),I24*10.41%*SV_lfd)","v":0},{"$f":"IF(J24>SVGrund_SZ,0,IF(J24*10.41%>(SVGrund_SZ-J24),(SVGrund_SZ-J24)*SV_SZ,J24*10.41%*SV_SZ))","v":0},{"$f":"L24*MV","v":0},{"$f":"L24*DB","v":0},{"$f":"L24*DZ","v":0},{"$f":"L24*KommSt","v":0},{"$f":"('Kalkulation Herstellungskosten'!C59+'Kalkulation Herstellungskosten'!C58)*U_Bahn","v":0},{"$f":"SUM(M24:U24)","v":0},{"$f":"SUM(L24,V24)","v":0},null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B60","v":"Data Wrangler"},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G60/((1+1/6)*1.1041)","v":0},{"$f":"I25/6","v":0},{"$f":"(I25+J25)*10.41%","v":0},{"$f":"SUM(I25:K25)","v":0},{"$f":"IF(AND('Kalkulation Herstellungskosten'!C60=0,'Kalkulation Herstellungskosten'!C61=0),0,IF(I25/('Kalkulation Herstellungskosten'!C60+'Kalkulation Herstellungskosten'!C61)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C60+'Kalkulation Herstellungskosten'!C61)*Höchst_Woche,I25*SV_lfd))","v":0},{"$f":"IF(J25>SVGrund_SZ, Höchst_Mo_SZ,J25*SV_SZ)","v":0},{"$f":"IF(I25*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C60+'Kalkulation Herstellungskosten'!C61)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C60+'Kalkulation Herstellungskosten'!C61)*Höchst_Tag),I25*10.41%*SV_lfd)","v":0},{"$f":"IF(J25>SVGrund_SZ,0,IF(J25*10.41%>(SVGrund_SZ-J25),(SVGrund_SZ-J25)*SV_SZ,J25*10.41%*SV_SZ))","v":0},{"$f":"L25*MV","v":0},{"$f":"L25*DB","v":0},{"$f":"L25*DZ","v":0},{"$f":"L25*KommSt","v":0},{"$f":"('Kalkulation Herstellungskosten'!C61+'Kalkulation Herstellungskosten'!C60)*U_Bahn","v":0},{"$f":"SUM(M25:U25)","v":0},{"$f":"SUM(L25,V25)","v":0}]
[{"$f":"'Kalkulation Herstellungskosten'!B62","v":"Ton I              Ton II"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G62/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C62=0,'Kalkulation Herstellungskosten'!C63=0),0,IF(I26/('Kalkulation Herstellungskosten'!C62+'Kalkulation Herstellungskosten'!C63)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C62+'Kalkulation Herstellungskosten'!C63)*Höchst_Woche,I26*SV_lfd))","v":0},0,{"$f":"IF(I26*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C63+'Kalkulation Herstellungskosten'!C62)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C63+'Kalkulation Herstellungskosten'!C62)*Höchst_Tag),I26*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C62+'Kalkulation Herstellungskosten'!C63)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B64","v":"Tonassistenz"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G64/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C64=0,'Kalkulation Herstellungskosten'!C65=0),0,IF(I27/('Kalkulation Herstellungskosten'!C64+'Kalkulation Herstellungskosten'!C65)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C64+'Kalkulation Herstellungskosten'!C65)*Höchst_Woche,I27*SV_lfd))","v":0},0,{"$f":"IF(I27*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C65+'Kalkulation Herstellungskosten'!C64)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C65+'Kalkulation Herstellungskosten'!C64)*Höchst_Tag),I27*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C64+'Kalkulation Herstellungskosten'!C65)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B66","v":"Primärtontechnik"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G66/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C66=0,'Kalkulation Herstellungskosten'!C67=0),0,IF(I28/('Kalkulation Herstellungskosten'!C66+'Kalkulation Herstellungskosten'!C67)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C66+'Kalkulation Herstellungskosten'!C67)*Höchst_Woche,I28*SV_lfd))","v":0},0,{"$f":"IF(I28*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C67+'Kalkulation Herstellungskosten'!C66)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C67+'Kalkulation Herstellungskosten'!C66)*Höchst_Tag),I28*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C66+'Kalkulation Herstellungskosten'!C67)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B68","v":"Schnitt"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G68/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C68=0,'Kalkulation Herstellungskosten'!C69=0),0,IF(I29/('Kalkulation Herstellungskosten'!C68+'Kalkulation Herstellungskosten'!C69)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C68+'Kalkulation Herstellungskosten'!C69)*Höchst_Woche,I29*SV_lfd))","v":0},0,{"$f":"IF(I29*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C69+'Kalkulation Herstellungskosten'!C68)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C69+'Kalkulation Herstellungskosten'!C68)*Höchst_Tag),I29*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C68+'Kalkulation Herstellungskosten'!C69)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B70","v":"Schnittassistenz"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G70/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C70=0,'Kalkulation Herstellungskosten'!C71=0),0,IF(I30/('Kalkulation Herstellungskosten'!C70+'Kalkulation Herstellungskosten'!C71)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C70+'Kalkulation Herstellungskosten'!C71)*Höchst_Woche,I30*SV_lfd))","v":0},0,{"$f":"IF(I30*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C71+'Kalkulation Herstellungskosten'!C70)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C71+'Kalkulation Herstellungskosten'!C70)*Höchst_Tag),I30*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C70+'Kalkulation Herstellungskosten'!C71)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B72","v":"Sound Design"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G72/((1+1/6)*1.1041)","v":0},{"$f":"I31/6","v":0},{"$f":"(I31+J31)*10.41%","v":0},{"$f":"SUM(I31:K31)","v":0},{"$f":"IF(AND('Kalkulation Herstellungskosten'!C72=0,'Kalkulation Herstellungskosten'!C73=0),0,IF(I31/('Kalkulation Herstellungskosten'!C72+'Kalkulation Herstellungskosten'!C73)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C72+'Kalkulation Herstellungskosten'!C73)*Höchst_Woche,I31*SV_lfd))","v":0},{"$f":"IF(J31>SVGrund_SZ, Höchst_Mo_SZ,J31*SV_SZ)","v":0},{"$f":"IF(I31*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C73+'Kalkulation Herstellungskosten'!C72)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C73+'Kalkulation Herstellungskosten'!C72)*Höchst_Tag),I31*10.41%*SV_lfd)","v":0},{"$f":"IF(J31>SVGrund_SZ,0,IF(J31*10.41%>(SVGrund_SZ-J31),(SVGrund_SZ-J31)*SV_SZ,J31*10.41%*SV_SZ))","v":0},{"$f":"L31*MV","v":0},{"$f":"L31*DB","v":0},{"$f":"L31*DZ","v":0},{"$f":"L31*KommSt","v":0},{"$f":"('Kalkulation Herstellungskosten'!C72+'Kalkulation Herstellungskosten'!C73)*U_Bahn","v":0},{"$f":"SUM(M31:U31)","v":0},{"$f":"SUM(L31,V31)","v":0},null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B74","v":"Tonschnitt"},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G74/((1+1/6)*1.1041)","v":0},{"$f":"I32/6","v":0},{"$f":"(I32+J32)*10.41%","v":0},{"$f":"SUM(I32:K32)","v":0},{"$f":"IF(AND('Kalkulation Herstellungskosten'!C74=0,'Kalkulation Herstellungskosten'!C75=0),0,IF(I32/('Kalkulation Herstellungskosten'!C74+'Kalkulation Herstellungskosten'!C75)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C74+'Kalkulation Herstellungskosten'!C75)*Höchst_Woche,I32*SV_lfd))","v":0},{"$f":"IF(J32>SVGrund_SZ, Höchst_Mo_SZ,J32*SV_SZ)","v":0},{"$f":"IF(I32*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C75+'Kalkulation Herstellungskosten'!C74)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C75+'Kalkulation Herstellungskosten'!C74)*Höchst_Tag),I32*10.41%*SV_lfd)","v":0},{"$f":"IF(J32>SVGrund_SZ,0,IF(J32*10.41%>(SVGrund_SZ-J32),(SVGrund_SZ-J32)*SV_SZ,J32*10.41%*SV_SZ))","v":0},{"$f":"L32*MV","v":0},{"$f":"L32*DB","v":0},{"$f":"L32*DZ","v":0},{"$f":"L32*KommSt","v":0},{"$f":"('Kalkulation Herstellungskosten'!C74+'Kalkulation Herstellungskosten'!C75)*U_Bahn","v":0},{"$f":"SUM(M32:U32)","v":0},{"$f":"SUM(L32,V32)","v":0}]
[{"$f":"'Kalkulation Herstellungskosten'!B76","v":"Kostümbild"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G76/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C76=0,'Kalkulation Herstellungskosten'!C77=0),0,IF(I33/('Kalkulation Herstellungskosten'!C76+'Kalkulation Herstellungskosten'!C77)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C76+'Kalkulation Herstellungskosten'!C77)*Höchst_Woche,I33*SV_lfd))","v":0},0,{"$f":"IF(I33*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C77+'Kalkulation Herstellungskosten'!C76)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C77+'Kalkulation Herstellungskosten'!C76)*Höchst_Tag),I33*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C76+'Kalkulation Herstellungskosten'!C77)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B78","v":"Kostümbildassistenz"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G78/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C78=0,'Kalkulation Herstellungskosten'!C79=0),0,IF(I34/('Kalkulation Herstellungskosten'!C78+'Kalkulation Herstellungskosten'!C79)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C78+'Kalkulation Herstellungskosten'!C79)*Höchst_Woche,I34*SV_lfd))","v":0},0,{"$f":"IF(I34*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C79+'Kalkulation Herstellungskosten'!C78)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C79+'Kalkulation Herstellungskosten'!C78)*Höchst_Tag),I34*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C78+'Kalkulation Herstellungskosten'!C79)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B80","v":"Garderobe"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G80/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C80=0,'Kalkulation Herstellungskosten'!C81=0),0,IF(I35/('Kalkulation Herstellungskosten'!C80+'Kalkulation Herstellungskosten'!C81)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C80+'Kalkulation Herstellungskosten'!C81)*Höchst_Woche,I35*SV_lfd))","v":0},0,{"$f":"IF(I35*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C81+'Kalkulation Herstellungskosten'!C80)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C81+'Kalkulation Herstellungskosten'!C80)*Höchst_Tag),I35*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C80+'Kalkulation Herstellungskosten'!C81)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B82","v":"Garderobe"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G82/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C82=0,'Kalkulation Herstellungskosten'!C83=0),0,IF(I36/('Kalkulation Herstellungskosten'!C82+'Kalkulation Herstellungskosten'!C83)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C82+'Kalkulation Herstellungskosten'!C83)*Höchst_Woche,I36*SV_lfd))","v":0},0,{"$f":"IF(I36*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C83+'Kalkulation Herstellungskosten'!C82)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C83+'Kalkulation Herstellungskosten'!C82)*Höchst_Tag),I36*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C82+'Kalkulation Herstellungskosten'!C83)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B84","v":"Garderobenhilfe"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G84/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C84=0,'Kalkulation Herstellungskosten'!C85=0),0,IF(I37/('Kalkulation Herstellungskosten'!C84+'Kalkulation Herstellungskosten'!C85)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C84+'Kalkulation Herstellungskosten'!C85)*Höchst_Woche,I37*SV_lfd))","v":0},0,{"$f":"IF(I37*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C85+'Kalkulation Herstellungskosten'!C84)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C85+'Kalkulation Herstellungskosten'!C84)*Höchst_Tag),I37*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C84+'Kalkulation Herstellungskosten'!C85)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B86","v":"Außenrequisite"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G86/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C86=0,'Kalkulation Herstellungskosten'!C87=0),0,IF(I38/('Kalkulation Herstellungskosten'!C86+'Kalkulation Herstellungskosten'!C87)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C86+'Kalkulation Herstellungskosten'!C87)*Höchst_Woche,I38*SV_lfd))","v":0},0,{"$f":"IF(I38*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C87+'Kalkulation Herstellungskosten'!C86)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C87+'Kalkulation Herstellungskosten'!C86)*Höchst_Tag),I38*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C86+'Kalkulation Herstellungskosten'!C87)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B88","v":"Innenrequisite"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G88/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C88=0,'Kalkulation Herstellungskosten'!C89=0),0,IF(I39/('Kalkulation Herstellungskosten'!C88+'Kalkulation Herstellungskosten'!C89)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C88+'Kalkulation Herstellungskosten'!C89)*Höchst_Woche,I39*SV_lfd))","v":0},0,{"$f":"IF(I39*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C89+'Kalkulation Herstellungskosten'!C88)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C89+'Kalkulation Herstellungskosten'!C88)*Höchst_Tag),I39*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C88+'Kalkulation Herstellungskosten'!C89)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B90","v":"Requisitenhilfe"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G90/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C90=0,'Kalkulation Herstellungskosten'!C91=0),0,IF(I40/('Kalkulation Herstellungskosten'!C90+'Kalkulation Herstellungskosten'!C91)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C90+'Kalkulation Herstellungskosten'!C91)*Höchst_Woche,I40*SV_lfd))","v":0},0,{"$f":"IF(I40*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C91+'Kalkulation Herstellungskosten'!C90)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C91+'Kalkulation Herstellungskosten'!C90)*Höchst_Tag),I40*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C90+'Kalkulation Herstellungskosten'!C91)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B92","v":"Szenenbild (Filmarchitektur)"},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G92/((1+1/6)*1.1041)","v":0},{"$f":"I41/6","v":0},{"$f":"(I41+J41)*10.41%","v":0},{"$f":"SUM(I41:K41)","v":0},{"$f":"IF(AND('Kalkulation Herstellungskosten'!C92=0,'Kalkulation Herstellungskosten'!C93=0),0,IF(I41/('Kalkulation Herstellungskosten'!C92+'Kalkulation Herstellungskosten'!C93)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C92+'Kalkulation Herstellungskosten'!C93)*Höchst_Woche,I41*SV_lfd))","v":0},{"$f":"IF(J41>SVGrund_SZ, Höchst_Mo_SZ,J41*SV_SZ)","v":0},{"$f":"IF(I41*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C93+'Kalkulation Herstellungskosten'!C92)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C93+'Kalkulation Herstellungskosten'!C92)*Höchst_Tag),I41*10.41%*SV_lfd)","v":0},{"$f":"IF(J41>SVGrund_SZ,0,IF(J41*10.41%>(SVGrund_SZ-J41),(SVGrund_SZ-J41)*SV_SZ,J41*10.41%*SV_SZ))","v":0},{"$f":"L41*MV","v":0},{"$f":"L41*DB","v":0},{"$f":"L41*DZ","v":0},{"$f":"L41*KommSt","v":0},{"$f":"('Kalkulation Herstellungskosten'!C92+'Kalkulation Herstellungskosten'!C93)*U_Bahn","v":0},{"$f":"SUM(M41:U41)","v":0},{"$f":"SUM(L41,V41)","v":0}]
[{"$f":"'Kalkulation Herstellungskosten'!B94","v":"Szenenbildassistenz"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G94/((1+1/6)*1.1041)","v":0},{"$f":"I42/6","v":0},{"$f":"(I42+J42)*10.41%","v":0},{"$f":"SUM(I42:K42)","v":0},{"$f":"IF(AND('Kalkulation Herstellungskosten'!C94=0,'Kalkulation Herstellungskosten'!C95=0),0,IF(I42/('Kalkulation Herstellungskosten'!C94+'Kalkulation Herstellungskosten'!C95)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C94+'Kalkulation Herstellungskosten'!C95)*Höchst_Woche,I42*SV_lfd))","v":0},0,{"$f":"IF(I42*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C95+'Kalkulation Herstellungskosten'!C94)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C95+'Kalkulation Herstellungskosten'!C94)*Höchst_Tag),I42*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C94+'Kalkulation Herstellungskosten'!C95)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B96","v":"Maskenbild"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G96/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C96=0,'Kalkulation Herstellungskosten'!C97=0),0,IF(I43/('Kalkulation Herstellungskosten'!C96+'Kalkulation Herstellungskosten'!C97)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C96+'Kalkulation Herstellungskosten'!C97)*Höchst_Woche,I43*SV_lfd))","v":0},0,{"$f":"IF(I43*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C97+'Kalkulation Herstellungskosten'!C96)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C97+'Kalkulation Herstellungskosten'!C96)*Höchst_Tag),I43*10.41%*SV_lfd)","v":0},0,{"$f":"L43*MV","v":0},{"$f":"L43*DB","v":0},{"$f":"L43*DZ","v":0},{"$f":"L43*KommSt","v":0},{"$f":"('Kalkulation Herstellungskosten'!C96+'Kalkulation Herstellungskosten'!C97)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B98","v":"Maskenbild"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G98/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C98=0,'Kalkulation Herstellungskosten'!C99=0),0,IF(I44/('Kalkulation Herstellungskosten'!C98+'Kalkulation Herstellungskosten'!C99)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C98+'Kalkulation Herstellungskosten'!C99)*Höchst_Woche,I44*SV_lfd))","v":0},0,{"$f":"IF(I44*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C99+'Kalkulation Herstellungskosten'!C98)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C99+'Kalkulation Herstellungskosten'!C98)*Höchst_Tag),I44*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C98+'Kalkulation Herstellungskosten'!C99)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B100","v":"Maskenbildhilfe"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G100/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C100=0,'Kalkulation Herstellungskosten'!C101=0),0,IF(I45/('Kalkulation Herstellungskosten'!C100+'Kalkulation Herstellungskosten'!C101)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C100+'Kalkulation Herstellungskosten'!C101)*Höchst_Woche,I45*SV_lfd))","v":0},0,{"$f":"IF(I45*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C101+'Kalkulation Herstellungskosten'!C100)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C101+'Kalkulation Herstellungskosten'!C100)*Höchst_Tag),I45*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C100+'Kalkulation Herstellungskosten'!C101)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B102","v":"Frisur"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G102/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C102=0,'Kalkulation Herstellungskosten'!C103=0),0,IF(I46/('Kalkulation Herstellungskosten'!C102+'Kalkulation Herstellungskosten'!C103)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C102+'Kalkulation Herstellungskosten'!C103)*Höchst_Woche,I46*SV_lfd))","v":0},0,{"$f":"IF(I46*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C103+'Kalkulation Herstellungskosten'!C102)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C103+'Kalkulation Herstellungskosten'!C102)*Höchst_Tag),I46*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C102+'Kalkulation Herstellungskosten'!C103)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B104","v":"Produktionsfahrer 1"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G104/((1+1/6)*1.1041)","v":0},{"$f":"I47/6","v":0},{"$f":"(I47+J47)*10.41%","v":0},{"$f":"SUM(I47:K47)","v":0},{"$f":"IF(AND('Kalkulation Herstellungskosten'!C104=0,'Kalkulation Herstellungskosten'!C105=0),0,IF(I47/('Kalkulation Herstellungskosten'!C104+'Kalkulation Herstellungskosten'!C105)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C104+'Kalkulation Herstellungskosten'!C105)*Höchst_Woche,I47*SV_lfd))","v":0},{"$f":"IF(J47>SVGrund_SZ, Höchst_Mo_SZ,J47*SV_SZ)","v":0},{"$f":"IF(I47*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C105+'Kalkulation Herstellungskosten'!C104)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C105+'Kalkulation Herstellungskosten'!C104)*Höchst_Tag),I47*10.41%*SV_lfd)","v":0},{"$f":"IF(J47>SVGrund_SZ,0,IF(J47*10.41%>(SVGrund_SZ-J47),(SVGrund_SZ-J47)*SV_SZ,J47*10.41%*SV_SZ))","v":0},{"$f":"L47*MV","v":0},{"$f":"L47*DB","v":0},{"$f":"L47*DZ","v":0},{"$f":"L47*KommSt","v":0},{"$f":"('Kalkulation Herstellungskosten'!C104+'Kalkulation Herstellungskosten'!C105)*U_Bahn","v":0},{"$f":"SUM(M47:U47)","v":0},{"$f":"SUM(L47,V47)","v":0},null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B106","v":"Produktionsfahrer 2"},null,null,null,{"$f":"IF(C48=0,0,(D48-C48+1)/7)","v":0},null,{"$f":"E48*F48","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!G106/((1+1/6)*1.1041)","v":0},{"$f":"I48/6","v":0},{"$f":"(I48+J48)*10.41%","v":0},{"$f":"SUM(I48:K48)","v":0},{"$f":"IF(AND('Kalkulation Herstellungskosten'!C106=0,'Kalkulation Herstellungskosten'!C107=0),0,IF(I48/('Kalkulation Herstellungskosten'!C106+'Kalkulation Herstellungskosten'!C107)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C106+'Kalkulation Herstellungskosten'!C107)*Höchst_Woche,I48*SV_lfd))","v":0},{"$f":"IF(J48>SVGrund_SZ, Höchst_Mo_SZ,J48*SV_SZ)","v":0},{"$f":"IF(I48*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C107+'Kalkulation Herstellungskosten'!C106)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C107+'Kalkulation Herstellungskosten'!C106)*Höchst_Tag),I48*10.41%*SV_lfd)","v":0},{"$f":"IF(J48>SVGrund_SZ,0,IF(J48*10.41%>(SVGrund_SZ-J48),(SVGrund_SZ-J48)*SV_SZ,J48*10.41%*SV_SZ))","v":0},{"$f":"L48*MV","v":0},{"$f":"L48*DB","v":0},{"$f":"L48*DZ","v":0},{"$f":"L48*KommSt","v":0},{"$f":"('Kalkulation Herstellungskosten'!C106+'Kalkulation Herstellungskosten'!C107)*U_Bahn","v":0},{"$f":"SUM(M48:U48)","v":0},{"$f":"SUM(L48,V48)","v":0},null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B108","v":"Produktionsfahrer 3"},null,null,null,{"$f":"IF(C49=0,0,(D49-C49+1)/7)","v":0},null,{"$f":"E49*F49","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!G108/((1+1/6)*1.1041)","v":0},{"$f":"I49/6","v":0},{"$f":"(I49+J49)*10.41%","v":0},{"$f":"SUM(I49:K49)","v":0},{"$f":"IF(AND('Kalkulation Herstellungskosten'!C108=0,'Kalkulation Herstellungskosten'!C109=0),0,IF(I49/('Kalkulation Herstellungskosten'!C108+'Kalkulation Herstellungskosten'!C109)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C108+'Kalkulation Herstellungskosten'!C109)*Höchst_Woche,I49*SV_lfd))","v":0},{"$f":"IF(J49>SVGrund_SZ, Höchst_Mo_SZ,J49*SV_SZ)","v":0},{"$f":"IF(I49*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C109+'Kalkulation Herstellungskosten'!C108)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C109+'Kalkulation Herstellungskosten'!C108)*Höchst_Tag),I49*10.41%*SV_lfd)","v":0},{"$f":"IF(J49>SVGrund_SZ,0,IF(J49*10.41%>(SVGrund_SZ-J49),(SVGrund_SZ-J49)*SV_SZ,J49*10.41%*SV_SZ))","v":0},{"$f":"L49*MV","v":0},{"$f":"L49*DB","v":0},{"$f":"L49*DZ","v":0},{"$f":"L49*KommSt","v":0},{"$f":"('Kalkulation Herstellungskosten'!C108+'Kalkulation Herstellungskosten'!C109)*U_Bahn","v":0},{"$f":"SUM(M49:U49)","v":0},{"$f":"SUM(L49,V49)","v":0},null,null,null,null,{"$f":"Z49*AA49","v":0},null,null,{"$f":"AC49*AD49","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AM49*AN49","v":0}]
[{"$f":"'Kalkulation Herstellungskosten'!B110","v":"OberbeleuchterIn"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G110/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C110=0,'Kalkulation Herstellungskosten'!C111=0),0,IF(I50/('Kalkulation Herstellungskosten'!C110+'Kalkulation Herstellungskosten'!C111)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C110+'Kalkulation Herstellungskosten'!C111)*Höchst_Woche,I50*SV_lfd))","v":0},0,{"$f":"IF(I50*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C111+'Kalkulation Herstellungskosten'!C110)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C111+'Kalkulation Herstellungskosten'!C110)*Höchst_Tag),I50*10.41%*SV_lfd)","v":0},{"$f":"IF(J50>SVGrund_SZ,0,IF(J50*10.41%>(SVGrund_SZ-J50),(SVGrund_SZ-J50)*SV_SZ,J50*10.41%*SV_SZ))","v":0},0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C110+'Kalkulation Herstellungskosten'!C111)*U_Bahn","v":0},0,{"$f":"SUM(L50,V50)","v":0},null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B112","v":"BeleuchterIn 1"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G112/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C112=0,'Kalkulation Herstellungskosten'!C113=0),0,IF(I51/('Kalkulation Herstellungskosten'!C112+'Kalkulation Herstellungskosten'!C113)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C112+'Kalkulation Herstellungskosten'!C113)*Höchst_Woche,I51*SV_lfd))","v":0},0,{"$f":"IF(I51*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C113+'Kalkulation Herstellungskosten'!C112)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C113+'Kalkulation Herstellungskosten'!C112)*Höchst_Tag),I51*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C112+'Kalkulation Herstellungskosten'!C113)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B114","v":"BeleuchterIn 2"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G114/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C114=0,'Kalkulation Herstellungskosten'!C115=0),0,IF(I52/('Kalkulation Herstellungskosten'!C114+'Kalkulation Herstellungskosten'!C115)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C114+'Kalkulation Herstellungskosten'!C115)*Höchst_Woche,I52*SV_lfd))","v":0},0,{"$f":"IF(I52*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C115+'Kalkulation Herstellungskosten'!C114)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C115+'Kalkulation Herstellungskosten'!C114)*Höchst_Tag),I52*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C114+'Kalkulation Herstellungskosten'!C115)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B116","v":"BeleuchterIn 3"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G116/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C116=0,'Kalkulation Herstellungskosten'!C117=0),0,IF(I53/('Kalkulation Herstellungskosten'!C116+'Kalkulation Herstellungskosten'!C117)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C116+'Kalkulation Herstellungskosten'!C117)*Höchst_Woche,I53*SV_lfd))","v":0},0,{"$f":"IF(I53*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C117+'Kalkulation Herstellungskosten'!C116)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C117+'Kalkulation Herstellungskosten'!C116)*Höchst_Tag),I53*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C116+'Kalkulation Herstellungskosten'!C117)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B118","v":"BühnenmeisterIn"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G118/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C118=0,'Kalkulation Herstellungskosten'!C119=0),0,IF(I54/('Kalkulation Herstellungskosten'!C118+'Kalkulation Herstellungskosten'!C119)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C118+'Kalkulation Herstellungskosten'!C119)*Höchst_Woche,I54*SV_lfd))","v":0},0,{"$f":"IF(I54*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C119+'Kalkulation Herstellungskosten'!C118)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C119+'Kalkulation Herstellungskosten'!C118)*Höchst_Tag),I54*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C118+'Kalkulation Herstellungskosten'!C119)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B120","v":"Bühne 1"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G120/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C120=0,'Kalkulation Herstellungskosten'!C121=0),0,IF(I55/('Kalkulation Herstellungskosten'!C120+'Kalkulation Herstellungskosten'!C121)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C120+'Kalkulation Herstellungskosten'!C121)*Höchst_Woche,I55*SV_lfd))","v":0},0,{"$f":"IF(I55*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C121+'Kalkulation Herstellungskosten'!C120)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C121+'Kalkulation Herstellungskosten'!C120)*Höchst_Tag),I55*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C120+'Kalkulation Herstellungskosten'!C121)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B122","v":"Bühne 2"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G122/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C122=0,'Kalkulation Herstellungskosten'!C123=0),0,IF(I56/('Kalkulation Herstellungskosten'!C122+'Kalkulation Herstellungskosten'!C123)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C122+'Kalkulation Herstellungskosten'!C123)*Höchst_Woche,I56*SV_lfd))","v":0},0,{"$f":"IF(I56*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C123+'Kalkulation Herstellungskosten'!C122)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C123+'Kalkulation Herstellungskosten'!C122)*Höchst_Tag),I56*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C122+'Kalkulation Herstellungskosten'!C123)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B124","v":"Bühne 3"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G124/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C124=0,'Kalkulation Herstellungskosten'!C125=0),0,IF(I57/('Kalkulation Herstellungskosten'!C124+'Kalkulation Herstellungskosten'!C125)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C124+'Kalkulation Herstellungskosten'!C125)*Höchst_Woche,I57*SV_lfd))","v":0},0,{"$f":"IF(I57*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C125+'Kalkulation Herstellungskosten'!C124)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C125+'Kalkulation Herstellungskosten'!C124)*Höchst_Tag),I57*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C124+'Kalkulation Herstellungskosten'!C125)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B126","v":"MusikaufnahmeleiterIn"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G126/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C126=0,'Kalkulation Herstellungskosten'!C127=0),0,IF(I58/('Kalkulation Herstellungskosten'!C126+'Kalkulation Herstellungskosten'!C127)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C126+'Kalkulation Herstellungskosten'!C127)*Höchst_Woche,I58*SV_lfd))","v":0},0,{"$f":"IF(I58*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C127+'Kalkulation Herstellungskosten'!C126)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C127+'Kalkulation Herstellungskosten'!C126)*Höchst_Tag),I58*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C126+'Kalkulation Herstellungskosten'!C127)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B128","v":"Synchronregie"},null,null,null,0,null,0,null,{"$f":"'Kalkulation Herstellungskosten'!G128/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF(AND('Kalkulation Herstellungskosten'!C128=0,'Kalkulation Herstellungskosten'!C129=0),0,IF(I59/('Kalkulation Herstellungskosten'!C128+'Kalkulation Herstellungskosten'!C129)>SVGrund_lfd_wö,('Kalkulation Herstellungskosten'!C128+'Kalkulation Herstellungskosten'!C129)*Höchst_Woche,I59*SV_lfd))","v":0},0,{"$f":"IF(I59*10.41%>(0.5833*('Kalkulation Herstellungskosten'!C129+'Kalkulation Herstellungskosten'!C128)*SVGrund_lfd_tä),(0.5833*('Kalkulation Herstellungskosten'!C129+'Kalkulation Herstellungskosten'!C128)*Höchst_Tag),I59*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"('Kalkulation Herstellungskosten'!C128+'Kalkulation Herstellungskosten'!C129)*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[]
[{"$f":"'Kalkulation Herstellungskosten'!B131","v":"Sonstige MitarbeiterInnen"}]
[{"$f":"'Kalkulation Herstellungskosten'!B132","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G132/((1+1/6)*1.1041)","v":0},{"$f":"I62/6","v":0},{"$f":"(I62+J62)*10.41%","v":0},{"$f":"SUM(I62:K62)","v":0},{"$f":"IF('Kalkulation Herstellungskosten'!C132=0,0,IF(I62/'Kalkulation Herstellungskosten'!C132>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C132*Höchst_Woche,I62*SV_lfd))","v":0},{"$f":"IF(J62>SVGrund_SZ, Höchst_Mo_SZ,J62*SV_SZ)","v":0},{"$f":"IF(I62*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C132*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C132*Höchst_Tag),I62*10.41%*SV_lfd)","v":0},{"$f":"IF(J62>SVGrund_SZ,0,IF(J62*10.41%>(SVGrund_SZ-J62),(SVGrund_SZ-J62)*SV_SZ,J62*10.41%*SV_SZ))","v":0},{"$f":"L62*MV","v":0},{"$f":"L62*DB","v":0},{"$f":"L62*DZ","v":0},{"$f":"L62*KommSt","v":0},{"$f":"'Kalkulation Herstellungskosten'!C132*U_Bahn","v":0},{"$f":"SUM(M62:U62)","v":0},{"$f":"SUM(L62,V62)","v":0},null,null,null,null,{"$f":"Z62*AA62","v":0},null,null,{"$f":"AC62*AD62","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AM62*AN62","v":0}]
[{"$f":"'Kalkulation Herstellungskosten'!B133","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G133/((1+1/6)*1.1041)","v":0},{"$f":"I63/6","v":0},{"$f":"(I63+J63)*10.41%","v":0},{"$f":"SUM(I63:K63)","v":0},{"$f":"IF('Kalkulation Herstellungskosten'!C133=0,0,IF(I63/'Kalkulation Herstellungskosten'!C133>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C133*Höchst_Woche,I63*SV_lfd))","v":0},0,{"$f":"IF(I63*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C133*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C133*Höchst_Tag),I63*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C133*U_Bahn","v":0},{"$f":"SUM(M63:U63)","v":0},{"$f":"SUM(L63,V63)","v":0},null,null,null,null,{"$f":"Z63*AA63","v":0},null,null,{"$f":"AC63*AD63","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AM63*AN63","v":0}]
[{"$f":"'Kalkulation Herstellungskosten'!B134","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G134/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C134=0,0,IF(I64/'Kalkulation Herstellungskosten'!C134>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C134*Höchst_Woche,I64*SV_lfd))","v":0},0,{"$f":"IF(I64*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C134*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C134*Höchst_Tag),I64*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C134*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B135","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G135/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C135=0,0,IF(I65/'Kalkulation Herstellungskosten'!C135>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C135*Höchst_Woche,I65*SV_lfd))","v":0},0,{"$f":"IF(I65*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C135*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C135*Höchst_Tag),I65*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C135*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B136","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G136/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C136=0,0,IF(I66/'Kalkulation Herstellungskosten'!C136>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C136*Höchst_Woche,I66*SV_lfd))","v":0},0,{"$f":"IF(I66*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C136*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C136*Höchst_Tag),I66*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C136*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B137","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G137/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C137=0,0,IF(I67/'Kalkulation Herstellungskosten'!C137>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C137*Höchst_Woche,I67*SV_lfd))","v":0},0,{"$f":"IF(I67*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C137*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C137*Höchst_Tag),I67*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C137*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B138","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G138/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C138=0,0,IF(I68/'Kalkulation Herstellungskosten'!C138>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C138*Höchst_Woche,I68*SV_lfd))","v":0},0,{"$f":"IF(I68*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C138*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C138*Höchst_Tag),I68*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C138*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B139","v":0},null,null,null,{"$f":"IF(C69=0,0,(D69-C69+1)/7)","v":0},null,{"$f":"E69*F69","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!G139/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C139=0,0,IF(I69/'Kalkulation Herstellungskosten'!C139>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C139*Höchst_Woche,I69*SV_lfd))","v":0},0,{"$f":"IF(I69*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C139*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C139*Höchst_Tag),I69*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C139*U_Bahn","v":0},0,0,null,null,null,null,{"$f":"Z69*AA69","v":0},null,null,{"$f":"AC69*AD69","v":0},null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B140","v":0},null,null,null,{"$f":"IF(C70=0,0,(D70-C70+1)/7)","v":0},null,{"$f":"E70*F70","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!G140/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C140=0,0,IF(I70/'Kalkulation Herstellungskosten'!C140>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C140*Höchst_Woche,I70*SV_lfd))","v":0},0,{"$f":"IF(I70*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C140*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C140*Höchst_Tag),I70*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C140*U_Bahn","v":0},0,0,null,null,null,null,{"$f":"Z70*AA70","v":0},null,null,{"$f":"AC70*AD70","v":0},null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B141","v":0},null,null,null,{"$f":"IF(C71=0,0,(D71-C71+1)/7)","v":0},null,{"$f":"E71*F71","v":0},null,{"$f":"'Kalkulation Herstellungskosten'!G141/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C141=0,0,IF(I71/'Kalkulation Herstellungskosten'!C141>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C141*Höchst_Woche,I71*SV_lfd))","v":0},0,{"$f":"IF(I71*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C141*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C141*Höchst_Tag),I71*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C141*U_Bahn","v":0},0,0,null,null,null,null,{"$f":"Z71*AA71","v":0},null,null,{"$f":"AC71*AD71","v":0},null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B142","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G142/((1+1/6)*1.1041)","v":0},{"$f":"I72/6","v":0},{"$f":"(I72+J72)*10.41%","v":0},{"$f":"SUM(I72:K72)","v":0},{"$f":"IF('Kalkulation Herstellungskosten'!C142=0,0,IF(I72/'Kalkulation Herstellungskosten'!C142>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C142*Höchst_Woche,I72*SV_lfd))","v":0},{"$f":"IF(J72>SVGrund_SZ, Höchst_Mo_SZ,J72*SV_SZ)","v":0},{"$f":"IF(I72*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C142*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C142*Höchst_Tag),I72*10.41%*SV_lfd)","v":0},{"$f":"IF(J72>SVGrund_SZ,0,IF(J72*10.41%>(SVGrund_SZ-J72),(SVGrund_SZ-J72)*SV_SZ,J72*10.41%*SV_SZ))","v":0},{"$f":"L72*MV","v":0},{"$f":"L72*DB","v":0},{"$f":"L72*DZ","v":0},{"$f":"L72*KommSt","v":0},{"$f":"'Kalkulation Herstellungskosten'!C142*U_Bahn","v":0},{"$f":"SUM(M72:U72)","v":0},0,null,null,null,null,{"$f":"Z72*AA72","v":0},null,null,{"$f":"AC72*AD72","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AM72*AN72","v":0}]
[{"$f":"'Kalkulation Herstellungskosten'!B143","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G143/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C143=0,0,IF(I73/'Kalkulation Herstellungskosten'!C143>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C143*Höchst_Woche,I73*SV_lfd))","v":0},0,{"$f":"IF(I73*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C143*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C143*Höchst_Tag),I73*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C143*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B144","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G144/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C144=0,0,IF(I74/'Kalkulation Herstellungskosten'!C144>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C144*Höchst_Woche,I74*SV_lfd))","v":0},0,{"$f":"IF(I74*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C144*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C144*Höchst_Tag),I74*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C144*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B145","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G145/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C145=0,0,IF(I75/'Kalkulation Herstellungskosten'!C145>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C145*Höchst_Woche,I75*SV_lfd))","v":0},0,{"$f":"IF(I75*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C145*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C145*Höchst_Tag),I75*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C145*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B146","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G146/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C146=0,0,IF(I76/'Kalkulation Herstellungskosten'!C146>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C146*Höchst_Woche,I76*SV_lfd))","v":0},0,{"$f":"IF(I76*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C146*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C146*Höchst_Tag),I76*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C146*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B147","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G147/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C147=0,0,IF(I77/'Kalkulation Herstellungskosten'!C147>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C147*Höchst_Woche,I77*SV_lfd))","v":0},0,{"$f":"IF(I77*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C147*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C147*Höchst_Tag),I77*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C147*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B148","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G148/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C148=0,0,IF(I78/'Kalkulation Herstellungskosten'!C148>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C148*Höchst_Woche,I78*SV_lfd))","v":0},0,{"$f":"IF(I78*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C148*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C148*Höchst_Tag),I78*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C148*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B149","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G149/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C149=0,0,IF(I79/'Kalkulation Herstellungskosten'!C149>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C149*Höchst_Woche,I79*SV_lfd))","v":0},0,{"$f":"IF(I79*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C149*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C149*Höchst_Tag),I79*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C149*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B150","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G150/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C150=0,0,IF(I80/'Kalkulation Herstellungskosten'!C150>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C150*Höchst_Woche,I80*SV_lfd))","v":0},0,{"$f":"IF(I80*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C150*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C150*Höchst_Tag),I80*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C150*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B151","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G151/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C151=0,0,IF(I81/'Kalkulation Herstellungskosten'!C151>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C151*Höchst_Woche,I81*SV_lfd))","v":0},0,{"$f":"IF(I81*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C151*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C151*Höchst_Tag),I81*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C151*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B152","v":0},null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!G152/((1+1/6)*1.1041)","v":0},0,0,0,{"$f":"IF('Kalkulation Herstellungskosten'!C152=0,0,IF(I82/'Kalkulation Herstellungskosten'!C152>SVGrund_lfd_wö,'Kalkulation Herstellungskosten'!C152*Höchst_Woche,I82*SV_lfd))","v":0},0,{"$f":"IF(I82*10.41%>(0.5833*'Kalkulation Herstellungskosten'!C152*SVGrund_lfd_tä),(0.5833*'Kalkulation Herstellungskosten'!C152*Höchst_Tag),I82*10.41%*SV_lfd)","v":0},0,0,0,0,0,{"$f":"'Kalkulation Herstellungskosten'!C152*U_Bahn","v":0},0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[]
["HONORARE"]
[{"$f":"'Kalkulation Herstellungskosten'!B179","v":"ProduzentInnenhonorar (max. 2,5% v. FK)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z85*AA85","v":0},null,null,{"$f":"AC85*AD85","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AM85*AN85","v":0}]
[{"$f":"'Kalkulation Herstellungskosten'!B180","v":"Rechtsberatung"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z86*AA86","v":0},null,null,{"$f":"AC86*AD86","v":0},null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B181","v":"ArchitektIn/Ausstattung"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B182","v":"BildhauerIn"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E182","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B183","v":"KunstmalerIn"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E183","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z89*AA89","v":0},null,null,{"$f":"AC89*AD89","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AM89*AN89","v":0}]
[{"$f":"'Kalkulation Herstellungskosten'!B184","v":"StandfotografIn"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B185","v":"GrafikerIn"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E185","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Grafiker",null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[]
[{"$f":"'Kalkulation Herstellungskosten'!B187","v":"Sonstige Dienstleister/Rechnungsleger"}]
[{"$f":"'Kalkulation Herstellungskosten'!B188","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E188","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z95*AA95","v":0},null,null,{"$f":"AC95*AD95","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AM95*AN95","v":0}]
[{"$f":"'Kalkulation Herstellungskosten'!B189","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z96*AA96","v":0},null,null,{"$f":"AC96*AD96","v":0},null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B190","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B191","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B192","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B193","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B194","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B195","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B196","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Kalkulation Herstellungskosten'!E196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B203","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Kalkulation Herstellungskosten'!B208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[]
["TOTAL",null,null,null,{"$f":"SUM(E8:E116)","v":0},null,{"$f":"SUM(G8:G116)","v":0},null,{"$f":"SUM(I8:I116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Y7:Y116)","v":0},{"$f":"SUM(Z7:Z116)","v":0},null,{"$f":"SUM(AB7:AB116)","v":0},{"$f":"SUM(AC7:AC116)","v":0},null,{"$f":"SUM(AE7:AE116)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(AO7:AO116)","v":0}]
[]
[{"$f":"COUNTA(A9:A59)+5","v":56}]

{"sheet":"BERECHNUNGSSÄTZE","index":6,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
["Dienstgeberanteil Lohnnebenkosten",null,null,null,null,null,null,"AV-Beitrag",3]
[null,null,null,null,null,null,null,"KV-Beitrag",3.78]
["ab 1.1.2019",null,null,null,null,null,null,"UV-Beitrag",1.2]
[null,null,"monatlich","wöchentlich","täglich",null,null,"PV-Beitrag",12.55]
["SV-Höchstbeitragsgrundlage laufende Bezüge",null,5220,{"$f":"SVGrund_lfd_mo/30*7","v":1218},{"$f":"SVGrund_lfd_mo/30","v":174}]
["SV-Höchstbeitragsgrundlage Sonderzahlungen",null,{"$f":"C5*2","v":10440},{"$f":"SVGrund_SZ/30*7","v":2436},{"$f":"SVGrund_SZ/30","v":348},null,null,"IESG-Zuschlag",0.35]
[null,null,null,null,null,null,null,"WF-Beitrag",0.5]
["DA Sozialversicherung laufend",null,{"$f":"I9/100","v":0.21380000000000002}]
["DA Sozialversicherung Sonderzahlung",null,{"$f":"I11/100","v":0.20880000000000001},null,null,null,null,"laufende Bez.",{"$f":"SUM(I1:I8)","v":21.380000000000003}]
["Höchstbeitrag laufend",null,{"$f":"SVGrund_lfd_mo*SV_lfd","v":1116.0360000000001},{"$f":"SVGrund_lfd_mo*SV_lfd/30*7","v":260.40840000000003},{"$f":"SVGrund_lfd_mo*SV_lfd/30","v":37.2012},null,null,"WF-Beitrag",-0.5]
["Höchstbeitrag Sonderzahlung",null,{"$f":"SVGrund_SZ*SV_SZ","v":2179.8720000000003},{"$f":"SVGrund_SZ*SV_SZ/30*7","v":508.63680000000005},{"$f":"SVGrund_SZ*SV_SZ/30","v":72.662400000000005},null,null,"SZ",{"$f":"SUM(I9:I10)","v":20.880000000000003}]
[]
["DB zum Familienlastenausgleichsfonds",null,3.9E-2]
["DZ (Wien)",null,3.8E-3]
["Kommunalsteuer",null,0.03]
[null,null,null,null,"km-Geld",0.42,"(ab 01.07.08)"]
["MV-Beitrag Dienstgeber",null,1.5299999999999999E-2,null,"Diäten (Wien)",15.4,"(ab 01.01.19)"]
["U-Bahnabgabe (Wien)",null,2,null,"Diäten (Österreich)",26.4]
[]
[]
["Kalkulatorische Sätze"]
[null,null,"Höchstsätze","Richtsätze","Richtsatz       bis 2013"]
["Drehbuch",null,null,{"$f":"ROUND(IF(NFK_ges<250000,14000,ROUND(IF(NFK_ges<=750000,14000+(NFK_ges-250000)*(18500/500000),IF(NFK_ges<=2500000,30000+40000*(NFK_ges-750000)/1750000,IF(NFK_ges<=5000000,70000+30000*(NFK_ges-2500000)/2500000,NFK_ges*2%))),-1)),0)","v":14000}]
["Regie",null,null,{"$f":"ROUND(IF(NFK_ges<=3000000,E24*125%,E24*120%),0)","v":26250},{"$f":"IF(NFK_ges<=250000,21000,ROUND(IF(NFK_ges<=750000,(21000+(NFK_ges-250000)*(16500/500000))/((1+1/6)*1.1041*0.9*1.05),IF(NFK_ges<=872000,NFK_ges*(3.5+(872000-NFK_ges)/436000)%,IF(NFK_ges<=1308000,NFK_ges*(3+(0.5*(1308000-NFK_ges)/436000))%,IF(NFK_ges<=3634000,NFK_ges*(2+(3634000-NFK_ges)/2326000)%,NFK_ges*2%))))*(1+1/6)*1.1041*0.9*1.05,-1))","v":21000}]
[]
[null,null,"EPU",null,"Norm"]
["Produzentenhonorar",null,{"$f":"IF(NFK<=200000,NFK*7.5%,IF(NFK<=500000,200000*7.5%+(NFK-200000)*4%,IF(NFK<=800000,(200000*7.5%+300000*4%+(NFK-500000)*1.75%),IF(NFK<=1500000,200000*7.5%+300000*4%+300000*1.75%+(NFK-800000)*0.75%,IF(NFK>1500000,NFK*2.5%)))))","v":0},{"$f":"IF(NFK=0,\"\",C27/NFK)","v":""},{"$f":"NFK*2.5%","v":0},{"$f":"IF(NFK=0,\"\",E27/NFK)","v":""}]
["Fertigungsgemeinkosten (FGK)",null,{"$f":"ROUND(IF(NFK<=800000,NFK*9%,IF(NFK<=1200000,72000+(NFK-800000)*30000/400000,IF(NFK<=1600000,102000+(NFK-1200000)*26000/400000,IF(NFK<=2500000,128000+(NFK-1600000)*59500/900000,NFK*7.5%)))),-1)","v":0}]
[null,null,null,null,null,"NEU ab 2019"]
[null,"Nettofertigungskosten","FGK","%Satz",null,"FGK","%Satz"]
[null,0,0,0.09]
[null,100000,9000,0.09,null,{"$f":"ROUND(IF(B32>6000000,350000,IF(B32<=800000,B32*9%,IF(B32<=1200000,72000+(B32-800000)*30000/400000,IF(B32<=1600000,102000+(B32-1200000)*26000/400000,IF(B32<=2500000,128000+(B32-1600000)*59500/900000,B32*7.5%))))),-1)","v":9000},{"$f":"F32/B32","v":0.09}]
[null,200000,18000,0.09,null,18000,{"$f":"F33/B33","v":0.09}]
[null,300000,27000,0.09,null,27000,0.09]
[null,400000,36000,0.09,null,36000,0.09]
[null,500000,45000,0.09,null,45000,0.09]
[null,600000,54000,0.09,null,54000,0.09]
[null,700000,63000,0.09,null,63000,0.09]
[null,800000,72000,0.09,null,72000,0.09]
[null,900000,79875,8.8749999999999996E-2,null,79500,8.8333333333333333E-2]
[null,1000000,87500,8.7499999999999994E-2,null,87000,8.6999999999999994E-2]
[null,1100000,94874.999999999985,8.6249999999999993E-2,null,94500,8.5909090909090907E-2]
[null,1200000,101999.99999999999,8.4999999999999992E-2,null,102000,8.5000000000000006E-2]
[null,1300000,108874.99999999999,8.3749999999999991E-2,null,108500,8.3461538461538462E-2]
[null,1400000,115499.99999999999,8.249999999999999E-2,null,115000,8.2142857142857142E-2]
[null,1500000,121874.99999999999,8.1249999999999989E-2,null,121500,8.1000000000000003E-2]
[null,1600000,127999.99999999999,7.9999999999999988E-2,null,128000,0.08]
[null,1700000,133874.99999999997,7.8749999999999987E-2,null,{"$f":"ROUND(IF(B48>6000000,350000,IF(B48<=800000,B48*9%,IF(B48<=1200000,72000+(B48-800000)*30000/400000,IF(B48<=1600000,102000+(B48-1200000)*26000/400000,IF(B48<=2500000,128000+(B48-1600000)*59500/900000,B48*7.5%))))),-1)","v":134610},7.9182352941176468E-2]
[null,1800000,139499.99999999997,7.7499999999999986E-2,null,{"$f":"ROUND(IF(B49>6000000,350000,IF(B49<=800000,B49*9%,IF(B49<=1200000,72000+(B49-800000)*30000/400000,IF(B49<=1600000,102000+(B49-1200000)*26000/400000,IF(B49<=2500000,128000+(B49-1600000)*59500/900000,B49*7.5%))))),-1)","v":141220},7.8455555555555556E-2]
[null,1900000,144874.99999999997,7.6249999999999984E-2,null,147830,7.7805263157894738E-2]
[null,2000000,149999.99999999997,7.4999999999999983E-2,null,{"$f":"ROUND(IF(B51>6000000,350000,IF(B51<=800000,B51*9%,IF(B51<=1200000,72000+(B51-800000)*30000/400000,IF(B51<=1600000,102000+(B51-1200000)*26000/400000,IF(B51<=2500000,128000+(B51-1600000)*59500/900000,B51*7.5%))))),-1)","v":154440},7.7219999999999997E-2]
[null,2100000,155000,7.3809523809523811E-2,null,{"$f":"ROUND(IF(B52>6000000,350000,IF(B52<=800000,B52*9%,IF(B52<=1200000,72000+(B52-800000)*30000/400000,IF(B52<=1600000,102000+(B52-1200000)*26000/400000,IF(B52<=2500000,128000+(B52-1600000)*59500/900000,B52*7.5%))))),-1)","v":161060},7.6695238095238094E-2]
[null,2200000,160000,7.2727272727272724E-2,null,{"$f":"ROUND(IF(B53>6000000,350000,IF(B53<=800000,B53*9%,IF(B53<=1200000,72000+(B53-800000)*30000/400000,IF(B53<=1600000,102000+(B53-1200000)*26000/400000,IF(B53<=2500000,128000+(B53-1600000)*59500/900000,B53*7.5%))))),-1)","v":167670},7.6213636363636358E-2]
[null,2300000,165000,7.1739130434782611E-2,null,{"$f":"ROUND(IF(B54>6000000,350000,IF(B54<=800000,B54*9%,IF(B54<=1200000,72000+(B54-800000)*30000/400000,IF(B54<=1600000,102000+(B54-1200000)*26000/400000,IF(B54<=2500000,128000+(B54-1600000)*59500/900000,B54*7.5%))))),-1)","v":174280},7.5773913043478261E-2]
[null,2500000,175000,7.0000000000000007E-2,null,{"$f":"ROUND(IF(B55>6000000,350000,IF(B55<=800000,B55*9%,IF(B55<=1200000,72000+(B55-800000)*30000/400000,IF(B55<=1600000,102000+(B55-1200000)*26000/400000,IF(B55<=2500000,128000+(B55-1600000)*59500/900000,B55*7.5%))))),-1)","v":187500},7.4999999999999997E-2]
[null,3000000,200000,6.6666666666666666E-2,null,225000,7.4999999999999997E-2]
[null,4000000,250000,6.25E-2,null,300000,7.4999999999999997E-2]
[null,5000000,300000,0.06,null,375000,7.4999999999999997E-2]
[null,6000000,350000,5.8333333333333334E-2,null,450000,7.4999999999999997E-2]

{"sheet":"Darsteller","index":7,"n_rows":46,"n_cols":55,"rows_kept":46,"cut":false,"hidden":false,"merged":[[1,6,1,11],[3,18,3,20],[3,15,3,17],[3,6,3,7],[2,6,2,11],[3,12,5,12],[4,51,4,54],[3,43,3,54],[3,34,3,37],[3,39,3,41],[4,43,4,46],[4,47,4,50],[4,37,5,37],[4,39,5,39],[4,34,5,34],[4,40,5,40],[4,41,5,41],[4,36,5,36],[4,35,5,35],[3,31,5,31],[4,3,5,3],[4,4,5,4],[4,5,5,5],[3,28,3,30],[3,21,3,26],[3,10,5,10],[3,11,5,11],[4,23,4,26]]}
[{"$f":"Stammblatt!A1","v":"Projekttitel"}]
["zu 3. Gagen, Löhne, Honorare"]
[null,null,null,null,null,null,{"$f":"IF(Stammblatt!$L$5=1,\"L     O     H     N     N     E     B     E     N     K     O     S     T     E     N\",\"N  O  N  -  W  A  G  E      L  A  B  O  U  R    C  O  S  T  S\")","v":"L     O     H     N     N     E     B     E     N     K     O     S     T     E     N"}]
[{"$f":"IF(Stammblatt!L5=1,\"DARSTELLER\",\"CAST\")","v":"DARSTELLER"},null,null,null,null,null,{"$f":"IF(Stammblatt!$L$5=1,\"SV-DGA\",\"social security\")","v":"SV-DGA"},null,null,null,{"$f":"IF(Stammblatt!$L$5=1,\"Kommunal-steuer\",\"municipal tax\")","v":"Kommunal-steuer"},{"$f":"IF(Stammblatt!$L$5=1,\"U-Bahn Abgabe\",\"subway toll\")","v":"U-Bahn Abgabe"},{"$f":"IF(Stammblatt!$L$5=1,\"SUMME Lohnneben-kosten\",\"T O T A L   non-wage labour costs\")","v":"SUMME Lohnneben-kosten"},null,null,{"$f":"IF(Stammblatt!$L$5=1,\"FLUGTICKETS\",\"FLIGHTS\")","v":"FLUGTICKETS"},null,null,{"$f":"IF(Stammblatt!$L$5=1,\"BAHNFAHRTEN\",\"TRAIN\")","v":"BAHNFAHRTEN"},null,null,{"$f":"IF(Stammblatt!$L$5=1,\"D  I  Ä  T  E  N    (Angabe in Tagen)\",\"P E R   D I E M (Nr. of days)\")","v":"D  I  Ä  T  E  N    (Angabe in Tagen)"},null,null,null,null,null,"CATERING",{"$f":"IF(Stammblatt!$L$5=1,\"NÄCHTIGUNGEN\",\"HOTELS / LODGING\")","v":"NÄCHTIGUNGEN"},null,null,"weiblich",{"$f":"IF(Stammblatt!$L$5=1,\"KOSTÜME\",\"COSTUMES\")","v":"KOSTÜME"},null,"CAST",null,null,null,null,{"$f":"IF(Stammblatt!$L$5=1,\"K O S T Ü M E\",\"C O S T U M E S\")","v":"K O S T Ü M E"},null,null,null,{"$f":"IF(Stammblatt!$L$5=1,\"R  E  I  S  E  K  O  S  T  E  N  -  D  A  R  S  T  E  L  L  E  R\",\"T R A V E L L I N G    E X P E N S E S   -   C A S T\")","v":"R  E  I  S  E  K  O  S  T  E  N  -  D  A  R  S  T  E  L  L  E  R"}]
[null,null,null,{"$f":"IF(Stammblatt!L5=1,\"Dreh-tage\",\"shooting days\")","v":"Dreh-tage"},{"$f":"IF(Stammblatt!L5=1,\"Tages-gage\",\"daily rate\")","v":"Tages-gage"},{"$f":"IF(Stammblatt!L5=1,\"Summe/  Pauschale\",\"Total/  allowance\")","v":"Summe/  Pauschale"},"laufende","UEL-laufend","DB","DZ",null,null,null,null,"km",{"$f":"IF(Stammblatt!$L$5=1,\"Anzahl\",\"quant.\")","v":"Anzahl"},{"$f":"IF(Stammblatt!$L$5=1,\"Preis\",\"price\")","v":"Preis"},"Total",{"$f":"IF(Stammblatt!$L$5=1,\"Anzahl\",\"quant.\")","v":"Anzahl"},{"$f":"IF(Stammblatt!$L$5=1,\"Preis\",\"price\")","v":"Preis"},"Total","ORTS-","ÖSTER-","AUSLAND",null,null,null,{"$f":"IF(Stammblatt!$L$5=1,\"Tage\",\"days\")","v":"Tage"},{"$f":"IF(Stammblatt!$L$5=1,\"Anzahl\",\"quant.\")","v":"Anzahl"},{"$f":"IF(Stammblatt!$L$5=1,\"Preis\",\"price\")","v":"Preis"},"Total",null,{"$f":"IF(Stammblatt!$L$5=1,\"Österreich\",\"Austria\")","v":"Österreich"},null,{"$f":"IF(Stammblatt!L5=1,\"Dreh-tage\",\"shooting days\")","v":"Dreh-tage"},{"$f":"Stammblatt!B31","v":"A"},{"$f":"Stammblatt!B32","v":"B"},{"$f":"Stammblatt!B33","v":"C"},null,{"$f":"Stammblatt!B31","v":"A"},{"$f":"Stammblatt!B32","v":"B"},{"$f":"Stammblatt!B33","v":"C"},null,{"$f":"Stammblatt!B31","v":"A"},null,null,null,{"$f":"Stammblatt!B32","v":"B"},null,null,null,{"$f":"Stammblatt!B33","v":"C"}]
[null,{"$f":"IF(Stammblatt!L5=1,\"Rolle\",\"role\")","v":"Rolle"},"NAME",null,null,null,"Bezüge",null,null,null,"steuer",null,null,null,null,null,null,null,null,null,null,"GEBIET","REICH","I","II","III","IV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Stammblatt!$L$5=1,\"Fahrtkosten\",\"Travelling\")","v":"Fahrtkosten"},{"$f":"IF(Stammblatt!$L$5=1,\"Diäten\",\"Per diem\")","v":"Diäten"},"Catering",{"$f":"IF(Stammblatt!$L$5=1,\"Nächtigung\",\"Lodging\")","v":"Nächtigung"},{"$f":"IF(Stammblatt!$L$5=1,\"Fahrtkosten\",\"Travelling\")","v":"Fahrtkosten"},{"$f":"IF(Stammblatt!$L$5=1,\"Diäten\",\"Per diem\")","v":"Diäten"},"Catering",{"$f":"IF(Stammblatt!$L$5=1,\"Nächtigung\",\"Lodging\")","v":"Nächtigung"},{"$f":"IF(Stammblatt!$L$5=1,\"Fahrtkosten\",\"Travelling\")","v":"Fahrtkosten"},{"$f":"IF(Stammblatt!$L$5=1,\"Diäten\",\"Per diem\")","v":"Diäten"},"Catering",{"$f":"IF(Stammblatt!$L$5=1,\"Nächtigung\",\"Lodging\")","v":"Nächtigung"}]
[1,null,null,null,null,{"$f":"D7*E7","v":0},{"$f":"IF(F7=0,0,IF(F7/D7>SVGrund_lfd_tä,D7*Höchst_Tag,F7*SV_lfd))","v":0},{"$f":"IF((F7-F7/1.1041)>(0.5833*D7/7*SVGrund_lfd_tä),(0.5833*D7/7*Höchst_Tag),(F7-F7/1.1041)*SV_lfd)","v":0},{"$f":"F7*DB","v":0},{"$f":"F7*DZ","v":0},{"$f":"F7*KommSt","v":0},{"$f":"D7/5*U_Bahn","v":0},{"$f":"SUM(G7:L7)","v":0},null,null,null,null,{"$f":"P7*Q7","v":0},null,null,{"$f":"S7*T7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AC7*AD7","v":0}]
[2,null,null,null,null,0,0,{"$f":"IF((F8-F8/1.1041)>(0.5833*D8/7*SVGrund_lfd_tä),(0.5833*D8/7*Höchst_Tag),(F8-F8/1.1041)*SV_lfd)","v":0},{"$f":"F8*DB","v":0},{"$f":"F8*DZ","v":0},{"$f":"F8*KommSt","v":0},{"$f":"D8/5*U_Bahn","v":0},{"$f":"SUM(G8:L8)","v":0},null,null,null,null,{"$f":"P8*Q8","v":0},null,null,{"$f":"S8*T8","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AC8*AD8","v":0}]
[3,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[4,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[7,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[8,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[11,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[13,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[14,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[15,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[16,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[17,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[18,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[19,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[20,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[21,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[22,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[23,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[24,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[25,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[26,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[27,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[28,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[29,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[30,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[]
[null,{"$f":"IF(Stammblatt!L5=1,\"Σ Darsteller\",\"TOTAL Cast\")","v":"Σ Darsteller"},null,{"$f":"SUM(D7:D37)","v":0},null,{"$f":"SUM(F7:F37)","v":0},{"$f":"SUM(G7:G37)","v":0},{"$f":"SUM(H7:H37)","v":0},0,0,0,0,0,null,{"$f":"SUM(O7:O37)","v":0},{"$f":"SUM(P7:P37)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,null,0]
[]
[]
[null,null,null,"Tage","Gage","Summe"]
[null,{"$f":"IF(Stammblatt!$L$5=1,\"Absperrhilfen\",\"Security\")","v":"Absperrhilfen"},null,null,null,{"$f":"D42*E42","v":0}]
[null,{"$f":"IF(Stammblatt!$L$5=1,\"Kleindarsteller\",\"Background actors\")","v":"Kleindarsteller"},null,null,null,{"$f":"D43*E43","v":0}]
[null,{"$f":"IF(Stammblatt!$L$5=1,\"Komparsen\",\"Extras\")","v":"Komparsen"},null,null,null,{"$f":"D44*E44","v":0}]
[]
[null,{"$f":"IF(Stammblatt!L5=1,\"Σ-Statisten\",\"TOTAL Extras\")","v":"Σ-Statisten"},null,{"$f":"SUM(D42:D45)","v":0},null,{"$f":"SUM(F42:F45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Σ",{"$f":"SUM(AG7:AG45)","v":0},{"$f":"SUM(AH7:AH45)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(AR7:AR45)","v":0},{"$f":"SUM(AS7:AS45)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Motivliste","index":8,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Stammblatt!A1","v":"Projekttitel"}]
[]
[null,"I/A/T/N","Motiv- gebühr","Abgaben & HV","Bau-  material","Requisiten",null,"Anmerkungen"]
[null,"I/E/D/N","Location rent","Public charges","Construction material","Props",null,"Remarks"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Motivliste!B3,Motivliste!B4)","v":"I/A/T/N"},{"$f":"IF(Stammblatt!$L$5=1,Motivliste!C3,Motivliste!C4)","v":"Motiv- gebühr"},{"$f":"IF(Stammblatt!$L$5=1,Motivliste!D3,Motivliste!D4)","v":"Abgaben & HV"},{"$f":"IF(Stammblatt!$L$5=1,Motivliste!E3,Motivliste!E4)","v":"Bau-  material"},{"$f":"IF(Stammblatt!$L$5=1,Motivliste!F3,Motivliste!F4)","v":"Requisiten"},"Stunts,   SFX etc.",{"$f":"IF(Stammblatt!$L$5=1,Motivliste!H3,Motivliste!H4)","v":"Anmerkungen"}]
["Set 1"]
["Set 2"]
["Set 3"]
["Set 4"]
["Set 5"]
["Set 6"]
["Set 7"]
["Set 8"]
["Set 9"]
["Set 10"]
["Set 11"]
["Set 12"]
["Set 13"]
["Set 14"]
["Set 15"]
["Set 16"]
["Set 17"]
["Set 18"]
["Set 19"]
["Set 20"]
["Set 21"]
["Set 22"]
["Set 23"]
["Set 24"]
["Set 25"]
[]
["TOTAL",null,{"$f":"SUM(C6:C31)","v":0},{"$f":"SUM(D6:D31)","v":0},{"$f":"SUM(E6:E31)","v":0},{"$f":"SUM(F6:F31)","v":0},{"$f":"SUM(G6:G31)","v":0}]

{"sheet":"Zu 10 (Reise-, Transportkosten)","index":9,"n_rows":56,"n_cols":18,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Stammblatt!A1","v":"Projekttitel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"je Einheit","per unit"]
[{"$f":"IF(Stammblatt!$L$5=1,\"Anlage zu 10) Reise- und Transportkosten\",\"Appendix to 10) Travel expenses and transportation costs\")","v":"Anlage zu 10) Reise- und Transportkosten"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tage","days"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wochen","weeks"]
[144,{"$f":"IF(Stammblatt!$L$5=1,Q4,R4)","v":"Fahrtkosten "},null,null,null,null,null,null,{"$f":"IF(Stammblatt!I28=1,\"\",Stammblatt!B8)","v":""},null,{"$f":"Stammblatt!B31","v":"A"},{"$f":"Stammblatt!B32","v":"B"},{"$f":"Stammblatt!B33","v":"C"},null,null,null,"Fahrtkosten ","Travelling costs"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q6,R6)","v":"km-Gelder"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"km-Gelder","km-allowance"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q7,R7)","v":"Stab"},{"$f":"Stab_Ö_Details!Y117","v":0},"km",null,null,{"$f":"km_Geld","v":0.42},{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},{"$f":"C7*G7","v":0},null,null,null,null,null,null,null,"Stab","Crew"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q8,R8)","v":"Darsteller"},{"$f":"Darsteller!O38","v":0},"km",null,null,{"$f":"km_Geld","v":0.42},{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},{"$f":"C8*G8","v":0},null,null,null,null,null,null,null,"Darsteller","Cast"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q9,R9)","v":"Sonstige"},null,"km",null,null,{"$f":"km_Geld","v":0.42},{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},{"$f":"C9*G9","v":0},null,null,null,null,null,null,null,"Sonstige","Others"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q11,R11)","v":"Flüge"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flüge","Flights"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q12,R12)","v":"Stab"},null,null,null,null,null,null,{"$f":"Stab_Ö_Details!AB117","v":0},null,null,null,null,null,null,null,"Stab","Crew"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q13,R13)","v":"Darsteller"},null,null,null,null,null,null,{"$f":"Darsteller!R38","v":0},null,null,null,null,null,null,null,"Darsteller","Cast"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q14,R14)","v":"Sonstige"},0,{"$f":"IF(Stammblatt!$L$5=1,\"x Flüge für:\",\"x flights for\")","v":"x Flüge für:"},null,null,0,{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},{"$f":"C14*G14","v":0},null,null,null,null,null,null,null,"Sonstige","Others"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q16,R16)","v":"Bahnfahrten"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahnfahrten","Trains"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q17,R17)","v":"Stab"},null,null,null,null,null,null,{"$f":"Stab_Ö_Details!AE117","v":0},null,null,null,null,null,null,null,"Stab","Crew"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q18,R18)","v":"Darsteller"},null,null,null,null,null,null,{"$f":"Darsteller!U38","v":0},null,null,null,null,null,null,null,"Darsteller","Cast"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q19,R19)","v":"Sonstige"},0,{"$f":"IF(Stammblatt!$L$5=1,\"x Bahn für:\",\"x train for\")","v":"x Bahn für:"},null,null,0,{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},{"$f":"C19*G19","v":0},null,null,null,null,null,null,null,"Sonstige","Others"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q21,R21)","v":"Σ-Fahrtkosten"},null,null,null,null,null,null,{"$f":"SUM(I6:I20)","v":0},null,{"$f":"SUM(K6:K20)","v":0},{"$f":"SUM(L6:L20)","v":0},{"$f":"SUM(M6:M20)","v":0},null,null,null,"Σ-Fahrtkosten","TOTAL Travelling costs"]
[]
[145,{"$f":"IF(Stammblatt!$L$5=1,Q23,R23)","v":"Tag- und Übernachtungsgelder (jeweils von der Mehrwertsteuer entlastet)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tag- und Übernachtungsgelder (jeweils von der Mehrwertsteuer entlastet)","Per diem and hotel costs (VAT deducted)"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q25,R25)","v":"Diäten"},"Ortsgebiet","ÖSTERR.","Ausland I","Ausland II","Ausland III","Ausland IV",null,null,null,null,null,null,null,null,"Diäten","Per diem"]
[null,null,{"$f":"Diäten_W/1.1","v":14},{"$f":"Diäten_Ö/1.1","v":23.999999999999996}]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q27,R27)","v":"Stab"},{"$f":"Stab_Ö_Details!AF117*C26","v":0},{"$f":"Stab_Ö_Details!AG117*D26","v":0},{"$f":"Stab_Ö_Details!AH117*E26","v":0},{"$f":"Stab_Ö_Details!AI117*F26","v":0},{"$f":"Stab_Ö_Details!AJ117*G26","v":0},{"$f":"Stab_Ö_Details!AK117*H26","v":0},{"$f":"SUM(C27:H27)","v":0},null,null,null,null,null,null,null,"Stab","Crew"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q28,R28)","v":"Darsteller"},{"$f":"Darsteller!V38*C26","v":0},{"$f":"Darsteller!W38*D26","v":0},{"$f":"Darsteller!X38*E26","v":0},{"$f":"Darsteller!Y38*F26","v":0},{"$f":"Darsteller!Z38*G26","v":0},{"$f":"Darsteller!AA38*H26","v":0},{"$f":"SUM(C28:H28)","v":0},null,null,null,null,null,null,null,"Darsteller","Cast"]
[]
[null,"Catering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catering"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q31,R31)","v":"Stab"},{"$f":"Stab_Ö_Details!AL117","v":0},{"$f":"IF(Stammblatt!$L$5=1,$Q$2,$R$2)","v":"Tage"},null,null,null,{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},{"$f":"C31*G31","v":0},null,null,null,null,null,null,null,"Stab","Crew"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q32,R32)","v":"Darsteller"},{"$f":"Darsteller!AB38","v":0},{"$f":"IF(Stammblatt!$L$5=1,$Q$2,$R$2)","v":"Tage"},null,null,null,{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},{"$f":"C32*G32","v":0},null,null,null,null,null,null,null,"Darsteller","Cast"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q33,R33)","v":"Komparsen u.a."},{"$f":"Darsteller!D46","v":0},{"$f":"IF(Stammblatt!$L$5=1,$Q$2,$R$2)","v":"Tage"},null,null,null,{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},{"$f":"C33*G33","v":0},null,null,null,null,null,null,null,"Komparsen u.a.","Extras"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q35,R35)","v":"Nächtigung"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nächtigung","Hotels / Lodging"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q36,R36)","v":"Stab"},null,null,null,null,null,null,{"$f":"Stab_Ö_Details!AO117","v":0},null,null,null,null,null,null,null,"Stab","Crew"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q37,R37)","v":"Darsteller"},null,null,null,null,null,null,{"$f":"Darsteller!AE38","v":0},null,null,null,null,null,null,null,"Darsteller","Cast"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q38,R38)","v":"Sonstige"},null,null,null,null,null,null,0,null,null,null,null,null,null,null,"Sonstige","Others"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q40,R40)","v":"Σ-Tag- und Übernachtungsgelder"},null,null,null,null,null,null,{"$f":"SUM(I27:I39)","v":0},null,{"$f":"SUM(K27:K39)","v":0},{"$f":"SUM(L27:L39)","v":0},{"$f":"SUM(M27:M39)","v":0},null,null,null,"Σ-Tag- und Übernachtungsgelder","TOTAL Per diem and hotel costs"]
[]
[146,{"$f":"IF(Stammblatt!$L$5=1,Q42,R42)","v":"Beförderungs- und Transportkosten, Frachten, Rollgelder und Taxis "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beförderungs- und Transportkosten, Frachten, Rollgelder und Taxis ","Transportation costs, freight charge and taxis"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q44,R44)","v":"Produktion"},0,"Bus/LKW",0,{"$f":"IF(Stammblatt!$L$5=1,$Q$3,$R$3)","v":"Wochen"},0,{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},{"$f":"C44*E44*G44","v":0},null,null,null,null,null,null,null,"Produktion","Production"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q45,R45)","v":"Kamera"},0,"Bus/LKW",0,{"$f":"IF(Stammblatt!$L$5=1,$Q$3,$R$3)","v":"Wochen"},0,{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},0,null,null,null,null,null,null,null,"Kamera","Camera"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q46,R46)","v":"Bühne"},0,"Bus/LKW",0,{"$f":"IF(Stammblatt!$L$5=1,$Q$3,$R$3)","v":"Wochen"},0,{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},0,null,null,null,null,null,null,null,"Bühne","Grip"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q47,R47)","v":"Licht"},0,"Bus/LKW",0,{"$f":"IF(Stammblatt!$L$5=1,$Q$3,$R$3)","v":"Wochen"},0,{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},0,null,null,null,null,null,null,null,"Licht","Lights"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q48,R48)","v":"Requisite"},0,"Bus/LKW",0,{"$f":"IF(Stammblatt!$L$5=1,$Q$3,$R$3)","v":"Wochen"},0,{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},0,null,null,null,null,null,null,null,"Requisite","Props"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q49,R49)","v":"Sonstige"},0,"Bus/LKW",0,{"$f":"IF(Stammblatt!$L$5=1,$Q$3,$R$3)","v":"Wochen"},0,{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},0,null,null,null,null,null,null,null,"Sonstige","Others"]
[null,null,0,"Bus/LKW",0,{"$f":"IF(Stammblatt!$L$5=1,$Q$3,$R$3)","v":"Wochen"},0,{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},{"$f":"C50*E50*G50","v":0}]
[null,null,0,"Bus/LKW",0,{"$f":"IF(Stammblatt!$L$5=1,$Q$3,$R$3)","v":"Wochen"},0,{"$f":"IF(Stammblatt!$L$5=1,$Q$1,$R$1)","v":"je Einheit"},{"$f":"C51*E51*G51","v":0}]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q53,R53)","v":"Frachten u. Rollgelder"},null,null,null,null,null,null,0,null,null,null,null,null,null,null,"Frachten u. Rollgelder","Freight charge"]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q54,R54)","v":"Taxis"},null,null,null,null,null,null,0,null,null,null,null,null,null,null,"Taxis","Taxis"]
[]
[null,{"$f":"IF(Stammblatt!$L$5=1,Q56,R56)","v":"Σ-Beförderungs- und Transportkosten, Frachten, Rollgelder und Taxis"},null,null,null,null,null,null,{"$f":"SUM(I44:I55)","v":0},null,{"$f":"SUM(K44:K55)","v":0},{"$f":"SUM(L44:L55)","v":0},{"$f":"SUM(M44:M55)","v":0},null,null,null,"Σ-Beförderungs- und Transportkosten, Frachten, Rollgelder und Taxis","TOTAL Transportation costs, freight charge and taxis"]

{"sheet":"Finanzierungsplan","index":10,"n_rows":77,"n_cols":21,"rows_kept":77,"cut":false,"hidden":false,"merged":[[1,5,1,6],[69,5,69,7],[76,5,76,7],[68,5,68,7],[71,5,71,7],[72,5,72,7],[73,5,73,7],[74,5,74,7],[70,5,70,7],[75,5,75,7]]}
[{"$f":"Stammblatt!A1","v":"Projekttitel"}]
[{"$f":"IF(Stammblatt!$L$5=1,O2,R2)","v":"FINANZIERUNGSPLAN"},null,null,null,null,{"$f":"IF(Stammblatt!$L$5=1,T3,U3)","v":"Datum"},null,null,"Investments,",null,"Lizenzen, ",null,null,null,"FINANZIERUNGSPLAN",null,null,"FINANCING PLAN"]
[null,null,null,null,null,{"$f":"IF(Stammblatt!$L$5=1,O3,R3)","v":"Zusage"},{"$f":"IF(Stammblatt!$L$5=1,O4,R4)","v":"Antrag"},null,"Förderungen etc.","%"," Garantien u.ä.","%",null,null,"Zusage",null,null,"Commit-ment",null,"Datum","Date of"]
[{"$f":"IF(Stammblatt!I28=2,Stammblatt!B8,\"Herstellungskosten\")","v":"Herstellungskosten"},null,null,{"$f":"GHSTK","v":0},{"$f":"IF(D4=0,0,D4/$D$59)","v":0},null,null,null,{"$f":"SUM(I5:I24)","v":0},{"$f":"IF($I$59=0,,I4/$I$59)","v":0},{"$f":"SUM(K5:K24)","v":0},{"$f":"IF($K$59=0,,K4/$K$59)","v":0},null,null,"Antrag",null,null,"Appli-cation"]
[{"$f":"IF(Stammblatt!$L$5=1,O5,R5)","v":"Eigenanteil"},null,null,{"$f":"SUM(C6:C11)","v":0},{"$f":"IF($D$4=0,0,D5/$D$4)","v":0},null,null,null,null,null,null,null,null,null,"Eigenanteil",null,null,"Producer's own investment"]
[{"$f":"IF(Stammblatt!$L$5=1,O6,R6)","v":"Barmittel (min. 2,5% v. HSTK)"},{"$f":"IF(D4=0,\"\",C6/D4)","v":""},{"$f":"D4*2.5%","v":0},null,null,null,null,null,{"$f":"C6","v":0},null,null,null,null,null,"Barmittel (min. 2,5% v. HSTK)",null,null,"Cash (min. 2,5% of TPC)"]
[{"$f":"IF(Stammblatt!$L$5=1,O7,R7)","v":"bewertete Eigenleistungen"},null,null,null,null,null,null,null,{"$f":"C7","v":0},null,null,null,null,null,"bewertete Eigenleistungen",null,null,"Deferrals"]
[{"$f":"IF(Stammblatt!$L$5=1,O8,R8)","v":"Lizenzen, Garantien etc."},null,{"$f":"SUM(B9:B11)","v":0},null,null,null,null,null,null,null,{"$f":"C8","v":0},null,null,null,"Lizenzen, Garantien etc.",null,null,"Licences, guarantees etc."]
[{"$f":"IF(Stammblatt!$L$5=1,O9,R9)","v":"ORF (Lizenzanteil)"},null,null,null,null,null,null,null,null,null,null,null,null,null,"ORF (Lizenzanteil)",null,null,"ORF (licence share)"]
[{"$f":"IF(Stammblatt!$L$5=1,O10,R10)","v":"Verleihgarantie"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Verleihgarantie",null,null,"MG (national)"]
[{"$f":"IF(Stammblatt!$L$5=1,O11,R11)","v":"MG (Weltvertrieb)"},null,null,null,null,null,null,null,null,null,null,null,null,null,"MG (Weltvertrieb)",null,null,"MG (ROW)"]
[{"$f":"IF(Stammblatt!$L$5=1,O12,R12)","v":"Österreichisches Filminstitut"},null,null,null,{"$f":"IF($D$4=0,0,D12/$D$4)","v":0},null,null,null,{"$f":"D12","v":0},null,null,null,null,null,"Österreichisches Filminstitut",null,null,"Austrian Filminstitut"]
[{"$f":"IF(Stammblatt!$L$5=1,O13,R13)","v":"Buch-/Projektentwicklung (selektiv)"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Buch-/Projektentwicklung (selektiv)",null,null,"Script/Project development (selective)"]
[{"$f":"IF(Stammblatt!$L$5=1,O14,R14)","v":"Buch-/Projektentw. (Referenzmittel)"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Buch-/Projektentw. (Referenzmittel)",null,null,"Script/Project development (automatique)"]
[{"$f":"IF(Stammblatt!$L$5=1,O15,R15)","v":"Projektförderung"},null,{"$f":"D12-C13-C14-C16","v":0},null,null,null,null,null,null,null,null,null,null,null,"Projektförderung",null,null,"Production support"]
[{"$f":"IF(Stammblatt!$L$5=1,O16,R16)","v":"Referenzfilmförderung"},null,null,null," ",null,null,null,null,null,null,null,null,null,"Referenzfilmförderung",null,null,"Reference funding"]
[{"$f":"IF(Stammblatt!$L$5=1,O17,R17)","v":"Filmfonds Wien"},null,null,null,{"$f":"IF($D$4=0,0,D17/$D$4)","v":0},null,null,null,{"$f":"D17","v":0},null,null,null,null,null,"Filmfonds Wien",null,null,"Film Funds Vienna"]
[{"$f":"IF(Stammblatt!$L$5=1,O18,R18)","v":"Projektentwicklung"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Projektentwicklung",null,null,"Project development"]
[{"$f":"IF(Stammblatt!$L$5=1,O19,R19)","v":"Herstellungsförderung"},null,{"$f":"D17-C18-C20","v":0},null,null,null,null,null,null,null,null,null,null,null,"Herstellungsförderung",null,null,"Production support"]
[{"$f":"IF(Stammblatt!$L$5=1,O20,R20)","v":"Referenzfilmförderung"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Referenzfilmförderung",null,null,"Reference funding"]
[{"$f":"IF(Stammblatt!$L$5=1,O21,R21)","v":"Filmstandort Österreich"},null,null,null,{"$f":"IF($D$4=0,0,D21/$D$4)","v":0},null,null,null,{"$f":"D21","v":0},null,null,null,null,null,"Filmstandort Österreich",null,null,"Film Industry Support Austria"]
[{"$f":"IF(Stammblatt!$L$5=1,O22,R22)","v":"Sonstige"},null,null,null,{"$f":"IF($D$4=0,0,D22/$D$4)","v":0},null,null,null,{"$f":"D22-K22","v":0},null,null,null,null,null,"Sonstige",null,null,"Others"]
["EURIMAGES",null,null,null,{"$f":"IF($D$4=0,0,D23/$D$4)","v":0},null,null,null,{"$f":"D23","v":0},null,null,null,null,null,"EURIMAGES"]
[{"$f":"IF(Stammblatt!$L$5=1,O24,R24)","v":"ORF  Film/Fernseh-Abkommen"},null,null,null,{"$f":"IF($D$4=0,0,D24/$D$4)","v":0},null,null,null,{"$f":"D24-K24","v":0},null,null,null,null,null,"ORF  Film/Fernseh-Abkommen",null,null,"ORF Film/Television-Agreement"]
[null,null,"Kontrollsumme",{"$f":"SUM(D5:D24)","v":0},{"$f":"SUM(E5:E24)","v":0}]
[]
[{"$f":"Stammblatt!B31","v":"A"},null,null,{"$f":"GHSTK_A","v":0},{"$f":"IF(D27=0,0,D27/$D$59)","v":0},null,null,null,{"$f":"SUM(I28:I35)","v":0},{"$f":"IF($I$59=0,,I27/$I$59)","v":0},{"$f":"SUM(K28:K35)","v":0},{"$f":"IF($K$59=0,,K27/$K$59)","v":0},null,null,"A"]
[{"$f":"IF(Stammblatt!$L$5=1,O28,R28)","v":"Eigenanteil"},null,null,null,null,null,null,null,{"$f":"D28-K28","v":0},null,null,null,null,null,"Eigenanteil",null,null,"Producer's own investment"]
[{"$f":"IF(Stammblatt!$L$5=1,O29,R29)","v":"Lizenzen, Garantien etc."},null,null,null,null,null,null,null,null,null,{"$f":"D29","v":0},null,null,null,"Lizenzen, Garantien etc.",null,null,"Licences, guarantees etc."]
[{"$f":"IF(Stammblatt!$L$5=1,O30,R30)","v":"Förderung 1"},null,null,null,null,null,null,null,{"$f":"D30","v":0},null,null,null,null,null,"Förderung 1",null,null,"Funding entity 1"]
[{"$f":"IF(Stammblatt!$L$5=1,O31,R31)","v":"Förderung 2"},null,null,null,null,null,null,null,{"$f":"D31","v":0},null,null,null,null,null,"Förderung 2",null,null,"Funding entity 2"]
[{"$f":"IF(Stammblatt!$L$5=1,O32,R32)","v":"Förderung 3"},null,null,null,null,null,null,null,{"$f":"D32","v":0},null,null,null,null,null,"Förderung 3",null,null,"Funding entity 3"]
[{"$f":"IF(Stammblatt!$L$5=1,O33,R33)","v":"Sonstige"},null,null,null,null,null,null,null,{"$f":"D33-K33","v":0},null,{"$f":"D33","v":0},null,null,null,"Sonstige",null,null,"Others"]
["EURIMAGES",null,null,null,{"$f":"IF($D$27=0,0,D34/$D$36)","v":0},null,null,null,{"$f":"D34","v":0},null,null,null,null,null,"EURIMAGES"]
[{"$f":"IF(Stammblatt!$L$5=1,O35,R35)","v":"TV-Anstalt"},null,null,null,null,null,null,null,{"$f":"D35-K35","v":0},null,null,null,null,null,"TV-Anstalt",null,null,"Broadcasting Company"]
[null,null,"Kontrollsumme",{"$f":"SUM(D28:D35)","v":0}]
[]
[{"$f":"Stammblatt!B32","v":"B"},null,null,{"$f":"GHSTK_B","v":0},{"$f":"IF(D38=0,0,D38/$D$59)","v":0},null,null,null,{"$f":"SUM(I39:I46)","v":0},{"$f":"IF($I$59=0,,I38/$I$59)","v":0},{"$f":"SUM(K39:K46)","v":0},{"$f":"IF($K$59=0,,K38/$K$59)","v":0},null,null,"B"]
[{"$f":"IF(Stammblatt!$L$5=1,O39,R39)","v":"Eigenanteil"},null,null,null,null,null,null,null,{"$f":"D39-K39","v":0},null,null,null,null,null,"Eigenanteil",null,null,"Producer's own investment"]
[{"$f":"IF(Stammblatt!$L$5=1,O40,R40)","v":"Lizenzen, Garantien etc."},null,null,null,null,null,null,null,null,null,{"$f":"D40","v":0},null,null,null,"Lizenzen, Garantien etc.",null,null,"Licences, guarantees etc."]
[{"$f":"IF(Stammblatt!$L$5=1,O41,R41)","v":"Förderung 1"},null,null,null,null,null,null,null,{"$f":"D41","v":0},null,null,null,null,null,"Förderung 1",null,null,"Funding entity 1"]
[{"$f":"IF(Stammblatt!$L$5=1,O42,R42)","v":"Förderung 2"},null,null,null,null,null,null,null,{"$f":"D42","v":0},null,null,null,null,null,"Förderung 2",null,null,"Funding entity 2"]
[{"$f":"IF(Stammblatt!$L$5=1,O43,R43)","v":"Förderung 3"},null,null,null,null,null,null,null,{"$f":"D43","v":0},null,null,null,null,null,"Förderung 3",null,null,"Funding entity 3"]
[{"$f":"IF(Stammblatt!$L$5=1,O44,R44)","v":"Sonstige"},null,null,null,null,null,null,null,{"$f":"D44-K44","v":0},null,{"$f":"D44","v":0},null,null,null,"Sonstige",null,null,"Others"]
["EURIMAGES",null,null,null,{"$f":"IF($D$45=0,0,D45/$D$47)","v":0},null,null,null,{"$f":"D45","v":0},null,null,null,null,null,"EURIMAGES"]
[{"$f":"IF(Stammblatt!$L$5=1,O46,R46)","v":"TV-Anstalt"},null,null,null,null,null,null,null,{"$f":"D46-K46","v":0},null,null,null,null,null,"TV-Anstalt",null,null,"Broadcasting Company"]
[null,null,"Kontrollsumme",{"$f":"SUM(D39:D46)","v":0}]
[]
[{"$f":"Stammblatt!B33","v":"C"},null,null,{"$f":"GHSTK_C","v":0},{"$f":"IF(D49=0,0,D49/$D$59)","v":0},null,null,null,{"$f":"SUM(I50:I57)","v":0},{"$f":"IF($I$59=0,,I49/$I$59)","v":0},{"$f":"SUM(K50:K57)","v":0},{"$f":"IF($K$59=0,,K49/$K$59)","v":0},null,null,"C"]
[{"$f":"IF(Stammblatt!$L$5=1,O50,R50)","v":"Eigenanteil"},null,null,null,null,null,null,null,{"$f":"D50-K50","v":0},null,null,null,null,null,"Eigenanteil",null,null,"Producer's own investment"]
[{"$f":"IF(Stammblatt!$L$5=1,O51,R51)","v":"Lizenzen, Garantien etc."},null,null,null,null,null,null,null,null,null,{"$f":"D51","v":0},null,null,null,"Lizenzen, Garantien etc.",null,null,"Licences, guarantees etc."]
[{"$f":"IF(Stammblatt!$L$5=1,O52,R52)","v":"Förderung 1"},null,null,0,null,null,null,null,{"$f":"D52","v":0},null,null,null,null,null,"Förderung 1",null,null,"Funding entity 1"]
[{"$f":"IF(Stammblatt!$L$5=1,O53,R53)","v":"Förderung 2"},null,null,null,null,null,null,null,{"$f":"D53","v":0},null,null,null,null,null,"Förderung 2",null,null,"Funding entity 2"]
[{"$f":"IF(Stammblatt!$L$5=1,O54,R54)","v":"Förderung 3"},null,null,null,null,null,null,null,{"$f":"D54","v":0},null,null,null,null,null,"Förderung 3",null,null,"Funding entity 3"]
[{"$f":"IF(Stammblatt!$L$5=1,O55,R55)","v":"Sonstige"},null,null,null,null,null,null,null,{"$f":"D55-K55","v":0},null,null,null,null,null,"Sonstige",null,null,"Others"]
["EURIMAGES",null,null,null,{"$f":"IF($D$56=0,0,D56/$D$58)","v":0},null,null,null,{"$f":"D56","v":0},null,null,null,null,null,"EURIMAGES"]
[{"$f":"IF(Stammblatt!$L$5=1,O57,R57)","v":"TV-Anstalt"},null,null,null,null,null,null,null,{"$f":"D57-K57","v":0},null,null,null,null,null,"TV-Anstalt",null,null,"Broadcasting Company"]
[null,null,null,{"$f":"SUM(D50:D57)","v":0}]
[{"$f":"IF(Stammblatt!$L$5=1,O59,R59)","v":"GESAMTSUMME"},null,null,{"$f":"GHSTK_ges","v":0},{"$f":"SUM(E49,E38,E27,E4)","v":0},null,null,null,{"$f":"SUM(I49,I38,I27,I4)","v":0},{"$f":"IF($I$59=0,,I59/$I$59)","v":0},{"$f":"SUM(K49,K38,K27,K4)","v":0},{"$f":"SUM(L49,L38,L27,L4)","v":0},null,null,"GESAMTSUMME",null,null,"TOTAL"]
[null,null,"Kontrollsumme",{"$f":"SUM(D58,D47,D36,D25)","v":0},null,null,null,null,null,null,{"$f":"SUM(I59,K59)","v":0}]
[]
[{"$f":"IF(Stammblatt!$L$5=1,O62,R62)","v":"Gemeinsame Rechtevorverkäufe"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Gemeinsame Rechtevorverkäufe",null,null,"Common presales"]
[{"$f":"IF(Stammblatt!$L$5=1,O63,R63)","v":"Lizenzen"},"Vertragspartner",null,null,null,null,null,null,null,null,null,null,null,null,"Lizenzen",null,null,"Licences"]
[{"$f":"IF(Stammblatt!$L$5=1,O64,R64)","v":"Garantien"},"Vertragspartner",null,null,null,null,null,null,null,null,null,null,null,null,"Garantien",null,null,"Guarantees"]
[{"$f":"IF(Stammblatt!$L$5=1,O65,R65)","v":"Sonstiges"},"Vertragspartner",null,null,null,null,null,null,null,null,null,null,null,null,"Sonstiges",null,null,"Others"]
[{"$f":"IF(Stammblatt!$L$5=1,O66,R66)","v":"GESAMTSUMME"},null,null,{"$f":"SUM(D63:D65)","v":0},null,null,null,null,null,null,null,null,null,null,"GESAMTSUMME",null,null,"TOTAL"]
[]
[]
["ÖFI - Zahlungsplan",null,"Beteiligungs-quote (1/2)",{"$f":"(D12-C14-C16)/D4/2","v":{"$error":"#DIV/0!"}},"Termin","Nachweise"]
["1. Rate",null,{"$f":"(($D$12-$C$13-$C$14)-C76)*0.25","v":0},"Vertrag",null,"Unterschriften"]
["2. Rate",null,{"$f":"(($D$12-$C$13-$C$14)-$C$76)*0.25","v":0},"Drehbeginn",{"$f":"Stammblatt!B46","v":"00:00:00"},"Verträge Crew & Cast, Kosten- und Finanzierungsstand"]
["3. Rate",null,0,"Drehmitte",{"$f":"Stammblatt!B47","v":"00:00:00"},"Kosten- und Finanzierungsstand"]
["4. Rate",null,{"$f":"(($D$12-$C$13-$C$14)-$C$76)*0.1","v":0},"Drehende",{"$f":"Stammblatt!B48","v":"00:00:00"},"Kosten- und Finanzierungsstand"]
["5. Rate",null,{"$f":"(($D$12-$C$13-$C$14)-$C$76)*0.1","v":0},"Rohschnitt",{"$f":"Stammblatt!B49","v":"00:00:00"},"Rohschnittvorführung, Kosten- und Finanzierungsstand"]
["6. Rate",null,{"$f":"(($D$12-$C$13-$C$14)-$C$76)*0.05","v":0},"Fertigstellung",{"$f":"Stammblatt!B50","v":"00:00:00"},"Endabnahme, Einlage-rung Archivkopie, vor-läufiger Endkosten- u. Finanzierungsstand"]
["anteilige Überschreitungsreserve",null,{"$f":"ROUND(Zusammenfassung!D21*Finanzierungsplan!E12,-2)","v":0},"gegen Nachweis",null,"Endkostenstand, Schlussfinanzierung, Abschlussprüfung"]
["Auszahlungssumme VERTRAG",null,{"$f":"SUM(C70:C76)","v":0}]

{"sheet":"Kollektivvertrag","index":11,"n_rows":64,"n_cols":13,"rows_kept":64,"cut":false,"hidden":false,"merged":[[62,0,62,10],[63,0,63,10],[0,0,0,12],[1,0,1,12],[2,0,2,12],[3,0,3,12],[4,2,5,3],[4,4,5,5],[4,6,5,9],[4,10,5,12],[6,6,6,7],[6,8,6,9],[59,0,59,10],[60,0,60,10],[61,0,61,10]]}
["Mindestgagentarife in EURO"]
["wirksam ab 1. Jänner 2019"]
[]
[]
[null,null,"Wochengage",null,"Wochenpauschalgage § 7",null,"Tagesgage ",null,null,null,"Monatsgage "]
[]
[null,null,"40 Stunden","40 Stunden","60 Stunden","60 Stunden","(1/4 d. Wochengage)",null,"(1/5 d. Wochengage)",null,"1. Berufsjahr","2. Berufsjahr","3. Berufsjahr"]
[null,null,null,null,"WG mal 1,385","WG mal 1,385","8 Stunden","8 Stunden","8 Stunden","8 Stunden","WG mal 4,33","WG mal 4,33","WG mal 4,33"]
[null,null,null,"inkl. SZ/UEL",null,"inkl. SZ/UEL",null,"inkl. SZ/UEL",null,"inkl. SZ/UEL","reduziert um","reduziert um","reduziert um"]
[null,null,null,null,null,null,null,null,null,null,0.4,0.35,0.3]
["Regie (freie Vereinbarung)",null,0,0,0,0,0,0,0,0,0,0,0]
["Regieassistenz",919.23305052384728,963.88400000000001,{"$f":"(C12+C12/6)*1.1041","v":1241.5950451333335},1334.98,{"$f":"(E12+E12/6)*1.1041","v":1719.6099876666667},{"$f":"C12/4","v":240.971},{"$f":"(G12+G12/6)*1.1041","v":310.39876128333339},{"$f":"C12/5","v":192.77680000000001},{"$f":"(I12+I12/6)*1.1041","v":248.31900902666669},{"$f":"C12*4.33*0.6","v":2504.1706319999998},{"$f":"C12*4.33*0.65","v":2712.8515180000004},{"$f":"C12*4.33*0.7","v":2921.532404}]
["Herstellungsleitung I *)",1600,1677.72,{"$f":"(C13+C13/6)*1.1041","v":2161.0990940000002},2323.64,{"$f":"(E13+E13/6)*1.1041","v":2993.1194113333331},{"$f":"C13/4","v":419.43},{"$f":"(G13+G13/6)*1.1041","v":540.27477350000004},{"$f":"C13/5","v":335.54399999999998},{"$f":"(I13+I13/6)*1.1041","v":432.21981879999998},{"$f":"C13*4.33*0.6","v":4358.7165599999998},{"$f":"C13*4.33*0.65","v":4721.9429400000008},{"$f":"C13*4.33*0.7","v":5085.16932}]
["Herstellungsleitung II **)",978.11,1025.6199999999999,{"$f":"(C14+C14/6)*1.1041","v":1321.1182156666666},1420.4860000000001,1829.7516913666668,256.40499999999997,330.27955391666666,205.12399999999997,264.22364313333333,2664.5607599999998,2886.6074899999999,3108.6542199999994]
["Produktionsleitung *)",1521.7969989881635,1595.72,2055.4735273333335,2210.0700000000002,2846.8280015,398.93,513.86838183333339,319.14400000000001,411.09470546666671,4145.6805599999998,4491.1539400000001,4836.6273199999996]
["Produktionsleitung **)",962.90997152798377,1009.68,1300.5856360000002,1398.41,1801.3152278333337,252.42,325.14640900000006,201.93599999999998,260.11712720000003,2623.1486399999999,2841.7443599999997,3060.3400799999995]
["1.  Aufnahmeleitung *)",897.3899622052769,940.98,1212.0920209999999,1303.26,1678.750927,235.245,303.02300524999998,188.196,242.41840420000003,2444.6660400000001,2648.3882100000001,2852.1103800000001]
["1.  Aufnahmeleitung **)",881.24829016798151,854.21,1100.3221378333335,1183.0740000000001,1523.9373373000003,213.55250000000001,275.08053445833337,170.84200000000001,220.06442756666669,2219.23758,2404.1740450000002,2589.11051]
["2.  Aufnahmeleitung  (Set Aufnahmeleitung)",725.36146984940513,760.6,979.74153666666678,1053.425,1356.9342995833335,190.15,244.93538416666669,152.12,195.94830733333333,1976.0388,2140.7087000000001,2305.3786]
["Musikaufnahmeleitung",879.35090328522483,922.07,1187.7337348333335,1277.06,1645.0022703333334,230.51750000000001,296.93343370833338,184.41400000000002,237.54674696666672,2395.5378599999999,2595.1660150000002,2794.7941700000001]
["TV-Producer (freie Vereinbarung)",null,0,0,0,0,0,0,0,0,0,0,0]
["Filmgeschäftsführung",937.27210944389981,982.8,1265.9610600000001,1361.18,1753.3586443333336,245.7,316.49026500000002,196.56,253.19221200000001,2553.3143999999998,2766.0905999999995,2978.8667999999993]
["Produktionsassistenz",567.61005862549746,595.17999999999995,766.66127766666659,824.33,1061.8332118333335,148.79499999999999,191.66531941666665,119.03599999999999,153.33225553333332,1546.2776399999998,1675.13411,1803.9905799999997]
["Continuity/Script",{"$f":"460.24*1.025","v":471.74599999999998},679.73,875.57154183333341,941.42,1212.6587923333334,169.9325,218.89288545833335,135.946,175.11430836666668,1765.9385399999999,1913.100085,2060.26163]
["Synchronregie",1585.0461030967638,1662.04,2140.9014246666666,2301.9299999999998,2965.1543985000003,415.51,535.22535616666664,332.40800000000002,428.18028493333338,4317.9799199999998,4677.8115800000005,5037.6432399999994]
["Kamera I *)",2231.716205399347,2340.12,3014.3475739999999,3241.067,4174.8724204833334,585.03,753.58689349999997,468.024,602.86951480000005,6079.6317600000002,6586.2677400000002,7092.9037200000002]
["Kamera II **)",1627.5280805719344,1706.585,2198.2805815833335,2363.62,3044.6183156666666,426.64625000000001,549.57014539583338,341.31700000000001,439.65611631666673,4433.7078300000003,4803.1834825000005,5172.6591349999999]
["1.  Kameraassistenz",897.3899622052769,919.82,1184.8354723333337,1303.26,1678.750927,229.95500000000001,296.20886808333341,183.964,236.96709446666668,2389.69236,2588.8333900000002,2787.97442]
["2.  Kameraassistenz",683.31503940291191,700.4,902.19691333333344,992.36,1278.2754553333334,175.1,225.54922833333336,140.07999999999998,180.43938266666666,1819.6391999999998,1971.2758000000001,2122.9123999999997]
["Kamera im Verbund, Schwenker",919.23305052384728,963.88400000000001,1241.5950451333335,1334.98,1719.6099876666667,240.971,310.39876128333339,192.77680000000001,248.31900902666669,2504.1706319999998,2712.8515180000004,2921.532404]
["Elektronische Berichterstattung - Team:"]
["     Kamera II",1627.5280805719344,1706.59,2198.2870221666667,2363.62,3044.6183156666666,426.64749999999998,549.57175554166668,341.31799999999998,439.65740443333334,4433.7208199999995,4803.1975550000006,5172.6742899999999]
["     Teamassistenz",829.53676396769629,869.83,1120.4425201666668,1204.72,1551.8199106666668,217.45750000000001,280.1106300416667,173.96600000000001,224.08850403333338,2259.8183400000003,2448.1365350000001,2636.4547299999999]
["Produktionskoordination",667.0702511126965,699.47,900.9989648333335,968.77,1247.8887831666666,174.86750000000001,225.24974120833338,139.89400000000001,180.19979296666668,1817.22306,1968.6583150000001,2120.09357]
["Postproduktionskoordination",800.93891255483754,839.84299999999996,1081.8157656833334,1163.183,1498.3154086833335,209.96074999999999,270.45394142083336,167.96859999999998,216.36315313666665,2181.9121139999997,2363.7381234999998,2545.5641329999999]
["Digital Image Technican (DIT)",{"$f":"B35","v":800.93891255483754},839.84299999999996,1081.8157656833334,1163.183,1498.3154086833335,209.96074999999999,270.45394142083336,167.96859999999998,216.36315313666665,2181.9121139999997,2363.7381234999998,2545.5641329999999]
["Data Wrangler",{"$f":"DIT*0.7","v":587.89009999999996},587.89,757.27090716666669,814.23,1048.8232335000002,146.9725,189.31772679166667,117.578,151.45418143333333,1527.3382200000001,1654.6164050000002,1781.8945900000001]
["Schnitt (Editor)",978.10757785604847,1025.6199999999999,1321.1182156666666,1420.4829999999999,1829.7478270166669,256.40499999999997,330.27955391666666,205.12399999999997,264.22364313333333,2664.5607599999998,2886.6074899999999,3108.6542199999994]
["Schnittassistenz",638.42231134762119,669.43299999999999,862.30780451666681,927.17,1194.3031298333333,167.35825,215.5769511291667,133.88659999999999,172.46156090333335,1739.1869340000001,1884.1191785000001,2029.0514229999999]
["Tonschnitt",null,769.21299999999997,990.83608551666669,1065.3599999999999,1372.3079719999998,192.30324999999999,247.70902137916667,153.8426,198.16721710333334,1998.4153739999999,2164.9499885,2331.4846029999999]
["Sound Design",null,1025.6199999999999,1321.1182156666666,1420.4829999999999,1829.7478270166669,256.40499999999997,330.27955391666666,205.12399999999997,264.22364313333333,2664.5607599999998,2886.6074899999999,3108.6542199999994]
["Außenrequisite",805.64462968213661,844.77700000000004,1088.1713333166667,1170.02,1507.1222623333333,211.19425000000001,272.04283332916668,168.9554,217.63426666333334,2194.730646,2377.6248665000003,2560.5190870000001]
["Innenrequisite",745.43458847788304,781.64400000000001,1006.8486638000001,1082.58,1394.4893410000002,195.411,251.71216595000001,156.3288,201.36973276000001,2030.711112,2199.937038,2369.1629640000001]
["Kostümbild",1054.4952462581311,1105.7170000000001,1424.292496316667,1531.42,1972.647625666667,276.42925000000002,356.07312407916675,221.14340000000001,284.85849926333333,2872.6527660000006,3112.0404965000007,3351.4282270000003]
["Kostümbildassistenz",{"$f":"Kostumbild*0.7","v":774.00189999999998},774.00400000000002,997.00745246666679,1071.99,1380.8481855,193.501,249.2518631166667,154.80080000000001,199.40149049333334,2010.862392,2178.4342580000002,2346.006124]
["Garderobe",628.70362204444189,659.24,849.17803133333337,913.053,1176.1187868500001,164.81,212.29450783333334,131.84800000000001,169.8356062666667,1712.70552,1855.4309800000001,1998.1564399999997]
["Maskenbild, Frisur",978.10757785604847,1025.6199999999999,1321.1182156666666,1420.4829999999999,1829.7478270166669,256.40499999999997,330.27955391666666,205.12399999999997,264.22364313333333,2664.5607599999998,2886.6074899999999,3108.6542199999994]
["Garderobe-, Maskenbild- und Requisitehilfe",491.32243743900921,515.19000000000005,663.62482550000016,713.54,919.12276633333329,128.79750000000001,165.90620637500004,103.03800000000001,132.72496510000002,1338.4636200000002,1450.0022550000003,1561.5408900000002]
["Ton I ***)",1365.0912248849604,1431.4,1843.8101966666668,1982.49,2553.6784105000006,357.85,460.9525491666667,286.28000000000003,368.76203933333335,3718.7772,4028.6753000000003,4338.5734000000002]
["Ton II",1087.5367843130102,1140.3599999999999,1468.9167219999999,1579.403,2034.4553276833337,285.08999999999997,367.22918049999998,228.07199999999997,293.78334439999998,2962.6552799999995,3209.54322,3456.4311599999996]
["Tonassistenz, Videotechnik,  Primärtontechnik",858.45188067588492,900.15,1159.4982175,1246.71,1605.9079295000001,225.03749999999999,289.874554375,180.03,231.89964350000002,2338.5897,2533.4721749999999,2728.3546499999998]
["Filmarchitektur (Szenenbild)",1100,1153.434,1485.7575593000001,1597.5,2057.7663750000002,288.35849999999999,371.43938982500003,230.68680000000001,297.15151185999997,2996.6215319999997,3246.339993,3496.0584539999995]
["Filmarchitektassistenz (Szenenbildassistenz)",825.70843362943356,865.81700000000001,1115.2733079833333,1199.1569999999999,1544.65411765,216.45425,278.81832699583333,173.1634,223.05466159666668,2249.392566,2436.8419465000002,2624.2913269999999]
["Bühnenmeister, Oberbeleuchter",819.02049903657075,858.80399999999997,1106.2397458,1189.44,1532.1374880000001,214.70099999999999,276.55993645000001,171.76079999999999,221.24794916000002,2231.1727919999998,2417.1038579999999,2603.0349239999996]
["Bühne, Licht",571.38909949276672,599.14300000000003,771.76608401666681,829.81299999999999,1068.8959555166668,149.78575000000001,192.9415210041667,119.82860000000001,154.35321680333337,1556.5735139999999,1686.2879735000001,1816.0024329999999]
["Produktionsfahrer",420,440.4,567.28657999999996,609.95600000000002,785.69448953333347,110.1,141.82164499999999,88.08,113.45731599999999,1144.1592000000001,1239.5058000000001,1334.8524]
["Filmaushilfskraft ****)",233.83371824480366,403.70699999999999,520.02171514999998,559.13300000000004,720.22853618333352,100.92675,130.00542878749999,80.741399999999999,104.00434303000002,1048.830786,1136.2333515,1223.6359170000001]
["Werkstattprojekt (§ 24 Abs.4 KV)",434.54958404783389,455.48,586.71137933333341,630.84,812.59551800000008,113.87,146.67784483333335,91.096000000000004,117.34227586666667,1183.3370400000001,1281.9484600000001,1380.55988]
[]
["*)     Filme, in denen Handlungen und Personendarstellungen entscheidend sind, insbesondere Spielfilme, Fernsehfilme, Werbungen"]
["**)   Alle übrigen Filmgattungen, insbesondere Dokumentarfilme, Fernsehdokumentationen, Features, Industriefilme, Instruktions- und Nachrichtenfilme"]
["***)  Voraussetzung für die Einreihung in die Verwendungsgruppe Tonmeister I ist eine mindestens 15-jährige Praxis als Tonmeister II "]
["****) ArbeitnehmerInnen ohne Zweckausbildung, die schematische oder mechanische Arbeiten, insbesondere einfache Hilfsarbeiten auf manueller Natur verrichten oder die in Betrieben der"]
["       Filmwirtschaft zur Feststellung ihrer beruflichen Eignung in Aufgabengebieten des Filmschaffens eingesetzt werden."]

{"sheet":"Richt- und Höchstsätze","index":12,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Stammblatt!A1","v":"Projekttitel"}]
["Bemessung von Richt- und Höchstsätzen"]
[]
["Gesamte Netto-Fertigungskosten",{"$f":"NFK_ges","v":0}]
["Netto-Fertigungskosten Österreich",{"$f":"NFK","v":0}]
[]
["Produzentenhonorar",{"$f":"ROUND(B5*2.5%,-1)","v":0}]
["Fertigungsgemeinkosten (FGK)",{"$f":"ROUND(IF(B5<=800000,B5*9%,IF(B5<=1200000,72000+(B5-800000)*30000/400000,IF(B5<=1600000,102000+(B5-1200000)*26000/400000,IF(B5<=2500000,128000+(B5-1600000)*59500/900000,B5*7.5%)))),0)","v":0}]
[]
["Drehbuch - Richtsatz",{"$f":"IF(B4<250000,14000,ROUND(IF(B4<=750000,14000+(B4-250000)*(18500/500000),IF(B4<=2500000,30000+40000*(B4-750000)/1750000,IF(B4<=5000000,70000+30000*(B4-2500000)/2500000,B4*2%))),-1))","v":14000}]
["Regie - Richtsatz (inkl. SZ u. UEL)",{"$f":"IF(B4<=3000000,B12*125%,B12*120%)","v":26250}]
["Regie - Richtsatz (inkl. SZ u. UEL) bis 2013",{"$f":"IF(B4<=250000,21000,ROUND(IF(B4<=750000,(21000+(B4-250000)*(16500/500000))/((1+1/6)*1.1041*0.9*1.05),IF(B4<=872000,B4*(3.5+(872000-B4)/436000)%,IF(B4<=1308000,B4*(3+(0.5*(1308000-B4)/436000))%,IF(B4<=3634000,B4*(2+(3634000-B4)/2326000)%,B4*2%))))*(1+1/6)*1.1041*0.9*1.05,-1))","v":21000}]

{"sheet":"Tages- und Nächtigungsgelder","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}