{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Survista generala","Calculaziun","Calculaziun senza partenari_a"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Survista generala","index":0,"n_rows":46,"n_cols":47,"rows_kept":46,"cut":false,"hidden":false,"merged":[[30,45,30,47],[31,45,31,47],[35,44,35,51],[29,35,30,42],[32,36,32,38],[32,40,32,42],[33,36,33,38],[33,40,33,42],[35,35,35,42],[0,35,2,37],[18,0,18,6],[17,7,17,12],[18,7,18,12],[17,17,17,23],[18,17,18,23],[18,13,18,16],[9,19,9,21],[9,24,9,33],[12,22,12,23],[12,24,12,33],[8,0,8,6],[8,17,8,23],[8,24,8,33],[8,7,8,16],[10,0,10,6],[41,0,41,11],[12,0,12,6],[12,7,12,16],[14,0,14,33],[13,0,13,6],[13,7,13,16],[18,24,18,29],[15,0,15,6],[16,0,16,6],[15,7,15,12],[16,7,16,12],[15,17,15,23],[15,24,15,29],[28,30,28,33],[17,24,17,29],[16,24,16,29],[35,0,35,33],[31,30,31,33],[11,17,11,23],[11,24,11,33],[12,17,12,18],[12,19,12,21],[16,17,16,23],[22,0,22,33],[18,30,18,33],[15,13,15,16],[16,13,16,16],[17,13,17,16],[16,30,16,33],[17,0,17,6],[27,36,27,38],[10,7,10,16],[28,36,28,38],[9,7,9,16],[9,0,9,6],[9,17,9,18],[27,40,27,42],[28,40,28,42],[0,0,2,33],[26,30,26,33],[27,30,27,33],[25,30,25,33],[24,30,24,33],[10,17,10,33],[13,17,13,33],[6,0,6,33],[7,0,7,33],[11,0,11,6],[11,7,11,16],[9,22,9,23],[15,30,15,33],[17,30,17,33]]}
["Contribuziun dals geniturs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"!!! IMPURTANT !!!"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Per plaschair endatar l'emprim las persunalias en il formular. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Sch'in genitur paja aliments per l'uffant en las mesiras staziunaras da la protecziun d'uffants, na sto quel pajar nagina contribuziun dals geniturs. Per quest genitur croda davent la calculaziun da la contribuziun dals geniturs. Ina copia da la cumprova dals aliments sto vegnir agiuntada."]
["Persunalias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Tar quel genitur che paja aliments, sto vegnir fatg in crutschet. Il formular da calculaziun vegn uschia adattà automaticamain. "]
["Geniturs / titular(a)s da la tgira genituriala"]
["Num",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prenum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Survista generala'!H9&\" \"&'Survista generala'!Y9","v":" "},null,null,"paja aliments per l'uffant respectiv"]
["Adressa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NP",null,null,null,null,"Lieu"]
["Stadi civil"]
["Num",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prenum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Survista generala'!H12&\" \"&'Survista generala'!Y12","v":" "},null,null,"paja aliments per l'uffant respectiv"]
["Adressa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NP",null,null,null,null,"Lieu"]
["Stadi civil"]
["Uffant(s) / giuvenil(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimaler Elternbeitrag Alimente 1:",false,null,null,null,"Minimaler Elternbeitrag Alimente 2:",null,false]
["Num",null,null,null,null,null,null,"Prenum",null,null,null,null,null,"nasch.",null,null,null,"Num",null,null,null,null,null,null,"Prenum",null,null,null,null,null,"nasch."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zusatzschritt (Eltern leben getrennt):",{"$f":"OR(SUM(Calculaziun!AC21:AF21)<>0,SUM(Calculaziun!AC36:AF36)<>0,SUM(Calculaziun!AC37:AF37)<>0,SUM(Calculaziun!BJ21:BM21)<>0,SUM(Calculaziun!BJ36:BM36)<>0,SUM(Calculaziun!BJ37:BM37)<>0)","v":false},null,null,null,"Zusatzschritt (Nur ein Elternteil):",null,{"$f":"AU33","v":false},{"$f":"OR(SUM(Calculaziun!AC21:AF21)<>0,SUM(Calculaziun!AC36:AF36)<>0,SUM(Calculaziun!AC37:AF37)<>0)","v":false}]
[]
[]
[]
["Sustegn dal maun public"]
["Geniturs (titular[a]s da la tgira genituriala) survegnan agid social economic:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Sche – en cas da geniturs che vivan separadamain – mo in genitur survegn sustegn public, sto vegnir selecziunà «na»."]
["(Sch’i vegn inditgà «gea», na pon ins betg calcular ina contribuziun dals geniturs. I vala la contribuziun minimala da 10 francs. Al formular sto vegnir agiuntada ina copia da la decisiun da prestaziun resp. da la disposiziun.)"]
[]
["Contribuziun dals geniturs"]
["Entradas mensilas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fr.",null,{"$f":"IF(SUM(Calculaziun!AC30-Calculaziun!AC17,Calculaziun!BJ30-Calculaziun!BJ17)>620,ROUND(SUM(Calculaziun!AC30, Calculaziun!BJ30),0),\"min. cdg\")","v":"min. cdg"}]
["Obligaziuns finanzialas currentas mensilas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fr.",null,{"$f":"IF(SUM(Calculaziun!AC30-Calculaziun!AC17, Calculaziun!BJ30-Calculaziun!BJ17)>620,ROUND(SUM(Calculaziun!AC17, Calculaziun!BJ17),0),\"min. cdg\")","v":"min. cdg"},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,"Recumandaziun da reparter proporziunalmain la contribuziun dals geniturs calculada"]
["Differenza",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fr.",null,{"$f":"IF(AE26=\"min. cdg\",\"min. cdg\",AE26-AE27)","v":"min. cdg"},null,null,null,null,"Genitur:",{"$f":"'Survista generala'!H9&\" \"&'Survista generala'!Y9","v":" "},null,null,"Genitur:",{"$f":"'Survista generala'!H12&\" \"&'Survista generala'!Y12","v":" "}]
[{"$f":"IF(AND(OR(AM15=TRUE,AS15=TRUE),AE29>5),\"Contribuziun dals geniturs maximalmain pussaivla per di (COSAS)\",IF(OR(AM15=TRUE,AS15=TRUE),\"Contribuziun dals geniturs minimala per di\",IF(AE29>10,\"Contribuziun dals geniturs maximalmain pussaivla per di (COSAS)\",\"Contribuziun dals geniturs minimala per di\")))","v":"Contribuziun dals geniturs minimala per di"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fr.",null,{"$f":"IF(SUM(Calculaziun!AC30-Calculaziun!AC17, Calculaziun!BJ30-Calculaziun!BJ17)>620, ROUND(SUM(Calculaziun!AC30-Calculaziun!AC17, Calculaziun!BJ30-Calculaziun!BJ17)/2/30.5,0),10)","v":10},null,null,null,null,"fr.",{"$f":"IF(AND((Calculaziun!AC30-Calculaziun!AC17)>=305,(Calculaziun!BJ30-Calculaziun!BJ17)>=305),ROUND(MROUND((Calculaziun!AC30-Calculaziun!AC17)/2/30.5,0.5),0),IF(AND((Calculaziun!AC30-Calculaziun!AC17)>=305,(Calculaziun!BJ30-Calculaziun!BJ17)<305),IF((ROUND(MROUND((Calculaziun!BJ30-Calculaziun!BJ17)/2/30.5,0.5),0)+ROUND(MROUND((Calculaziun!AC30-Calculaziun!AC17)/2/30.5,0.5),0))<=10,5,(ROUND(MROUND((Calculaziun!BJ30-Calculaziun!BJ17)/2/30.5,0.5),0)+ROUND(MROUND((Calculaziun!AC30-Calculaziun!AC17)/2/30.5,0.5),0))-5),5))","v":5},null,null,"fr.",{"$f":"IF(AND((Calculaziun!AC30-Calculaziun!AC17)>=305,(Calculaziun!BJ30-Calculaziun!BJ17)>=305),ROUND(MROUND((Calculaziun!BJ30-Calculaziun!BJ17)/2/30.5,0.5),0),IF(AND((Calculaziun!BJ30-Calculaziun!BJ17)>=305,(Calculaziun!AC30-Calculaziun!AC17)<305),IF((ROUND(MROUND((Calculaziun!BJ30-Calculaziun!BJ17)/2/30.5,0.5),0)+ROUND(MROUND((Calculaziun!AC30-Calculaziun!AC17)/2/30.5,0.5),0))<=10,5,(ROUND(MROUND((Calculaziun!BJ30-Calculaziun!BJ17)/2/30.5,0.5),0)+ROUND(MROUND((Calculaziun!AC30-Calculaziun!AC17)/2/30.5,0.5),0))-5),5))","v":5}]
["(la contribuziun dals geniturs minimala per di importa 10 francs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cas spezial: Sch'in genitur paja aliments per l'uffant en mesiras staziunaras, vala ina contribuziun dals geniturs minimala da 5.00 francs.",null,null,null,null,null,null,null,null,"Contribuziun dals geniturs calculau senza entradas e facultad partenari/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genitur:",{"$f":"'Survista generala'!H9&\" \"&'Survista generala'!Y9","v":" "}]
["Contribuziun dals geniturs fixada per di",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fr.",null,0,null,null,null,null,"Recumandaziun senza resguardar las entradas e la facultad dal partenari / da la partenaria",null,null,null,null,null,null,null,null,"fr.",{"$f":"IF(AL42=\"i.O.\",AE29,IF((AL37+AL42)/30.5>10,ROUND((AL37+AL42)/30.5,0),10))","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genitur",{"$f":"'Survista generala'!H9&\" \"&'Survista generala'!Y9","v":" "},null,null,"Genitur:",{"$f":"'Survista generala'!H12&\" \"&'Survista generala'!Y12","v":" "},null,null,null,null,"CheckBox3 aktiviert:",false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fr.",{"$f":"IF(AL43=\"i.O.\",AK29,IF((AL37+AL42)/30.5>5,ROUND((AL37+AL42)/30.5,0),5))","v":5},null,null,"fr.",{"$f":"IF(AP43=\"i.O.\",AO29,IF((AP37+AP42)/30.5>5,ROUND((AP37+AP42)/30.5,0),5))","v":5}]
["Motivaziun:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- En cas d'ina maridaglia, d'in partenadi registrà u da concubinats consolidads ston las entradas da la nova partenaria / dal nov partenari vegnir resguardadas per calcular il preventiv extendì COSAS. In'obligaziun da sustegnair in uffant che n'è betg l'agen uffant ha la partenaria u il partenari mo, sch'ella u el ha adoptà l'uffant. Sche l'uffant na vegn betg adoptà, dastga vegnir pretendida ina contribuziun dals geniturs calculada che importa maximalmain las entradas dal genitur biologic (cf. document «Calculaziun senza partenari_a»). Sch'il genitur biologic n'ha naginas entradas, vegn debità l'import minimal. Per il rendaquint cun l'Uffizi chantunal dal servetsch social sto vegnir inoltrà il document «Calculaziun senza partenari_a».",null,null,null,null,null,null,null,null,"- En cas d'ina maridaglia, d'in partenadi registrà u da concubinats consolidads ston las entradas da la nova partenaria / dal nov partenari vegnir resguardadas per calcular il preventiv extendì COSAS. In'obligaziun da sustegnair in uffant che n'è betg l'agen uffant ha la partenaria u il partenari mo, sch'ella u el ha adoptà l'uffant. Sche l'uffant na vegn betg adoptà, dastga vegnir pretendida ina contribuziun dals geniturs calculada che importa maximalmain las entradas dal genitur biologic (cf. document «Calculaziun senza partenari_a»). Sch'il genitur biologic n'ha naginas entradas, vegn debità l'import minimal. Per il rendaquint cun l'Uffizi chantunal dal servetsch social sto vegnir inoltrà il document «Calculaziun senza partenari_a»."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe Einkommen Elternteil 1:",{"$f":"SUM('Calculaziun senza partenari_a'!AC13:AF13)-SUM('Calculaziun senza partenari_a'!AC10:AF10)","v":0},null,null,"Summe Einkommen Elternteil 2:",{"$f":"SUM('Calculaziun senza partenari_a'!BJ13:BM13)-SUM('Calculaziun senza partenari_a'!BJ10:BM10)","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,null,null,null,null,null,null,null,null,null,null,"Total Vermögen Elternteil 1:",{"$f":"SUM('Calculaziun senza partenari_a'!AC19:AF19)","v":0},null,null,"Total Vermögen Elternteil 2:",{"$f":"SUM('Calculaziun senza partenari_a'!BJ19:BM19)","v":0}]
["Lieu / data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suttascripziun referendari(a) cumpetent(a)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Schulden Elternteil 1:",{"$f":"SUM('Calculaziun senza partenari_a'!AC23:AF23)","v":0},null,null,"Total Schulden Elternteil 2:",{"$f":"SUM('Calculaziun senza partenari_a'!BJ23:BM23)","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,null,null,null,null,null,null,null,null,null,null,"Vermögensfreibetrag Elternteil 1:",{"$f":"SUM('Calculaziun senza partenari_a'!AC27:AF27)","v":4000},null,null,"Vermögensfreibetrag Elternteil 2:",{"$f":"SUM('Calculaziun senza partenari_a'!BJ27:BM27)","v":4000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reinvermögen Elternteil 1:",{"$f":"SUM('Calculaziun senza partenari_a'!AC28:AF28)","v":-4000},null,null,"Reinvermögen Elternteil 2:",{"$f":"SUM('Calculaziun senza partenari_a'!BJ28:BM28)","v":-4000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermögensverzehr Elternteil 1:",{"$f":"IF(SUM('Calculaziun senza partenari_a'!AC10:AF10)<0,0,SUM('Calculaziun senza partenari_a'!AC10:AF10))","v":0},null,null,"Vermögensverzehr Elternteil 2:",{"$f":"IF(SUM('Calculaziun senza partenari_a'!BJ10:BM10)<0,0,SUM('Calculaziun senza partenari_a'!BJ10:BM10))","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,null,null,null,null,null,null,null,null,null,null,"Prüfung Elternteil 1:",{"$f":"IF(AK29*30.5>(AL37+AL42),\"Zusatzschritt\",\"i.O.\")","v":"Zusatzschritt"},null,null,"Prüfung Elternteil 2:",{"$f":"IF(SUM('Calculaziun senza partenari_a'!BJ10:BM10)<0,0,SUM('Calculaziun senza partenari_a'!BJ10:BM10))","v":0}]
[]
["Remartga"]
["La calculaziun da la contribuziun dals geniturs vegn fatga per mais sin il di exact. Tar la contribuziun dals geniturs minimala importa la contribuziun maximala 31 dis à 10 francs resp. 310 francs per mais."]

{"sheet":"Calculaziun","index":1,"n_rows":52,"n_cols":68,"rows_kept":52,"cut":false,"hidden":false,"merged":[[28,1,28,23],[28,34,28,56],[15,1,15,23],[15,34,15,56],[46,61,46,64],[32,61,32,64],[33,61,33,64],[34,61,34,64],[35,61,35,64],[24,61,24,64],[25,61,25,64],[26,61,26,64],[27,61,27,64],[28,61,28,64],[19,61,19,64],[20,61,20,64],[47,61,47,64],[49,61,49,64],[51,37,51,47],[3,1,3,31],[3,34,3,64],[40,61,40,64],[41,61,41,64],[42,34,42,44],[42,61,42,64],[44,61,44,64],[36,61,36,64],[37,34,37,44],[37,61,37,64],[38,61,38,64],[39,61,39,64],[29,61,29,64],[21,61,21,64],[22,61,22,64],[23,61,23,64],[13,61,13,64],[14,61,14,64],[15,61,15,64],[16,61,16,64],[18,61,18,64],[9,61,9,64],[10,34,10,56],[10,61,10,64],[11,61,11,64],[12,61,12,64],[0,34,2,64],[5,61,5,64],[6,61,6,64],[7,61,7,64],[8,61,8,64],[27,28,27,31],[10,1,10,23],[33,28,33,31],[49,28,49,31],[39,28,39,31],[29,28,29,31],[40,28,40,31],[35,28,35,31],[36,28,36,31],[34,28,34,31],[42,1,42,11],[37,1,37,11],[15,28,15,31],[28,28,28,31],[21,28,21,31],[22,28,22,31],[9,28,9,31],[7,28,7,31],[26,28,26,31],[25,28,25,31],[16,28,16,31],[10,28,10,31],[11,28,11,31],[12,28,12,31],[19,28,19,31],[24,28,24,31],[13,28,13,31],[14,28,14,31],[51,4,51,14],[0,1,2,31],[46,28,46,31],[42,28,42,31],[47,28,47,31],[32,28,32,31],[38,28,38,31],[44,28,44,31],[41,28,41,31],[5,28,5,31],[18,28,18,31],[37,28,37,31],[20,28,20,31],[23,28,23,31],[6,28,6,31],[8,28,8,31]]}
[null,"Calculaziun da la contribuziun dals geniturs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculaziun da la contribuziun dals geniturs"]
[]
[]
[null,{"$f":"'Survista generala'!H9&\" \"&'Survista generala'!Y9","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Survista generala'!H12&\" \"&'Survista generala'!Y12","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commentaris"]
[null,"Obligaziuns finanzialas currentas mensilas (preventiv extendì COSAS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)",null,null,null," ",null,"Obligaziuns finanzialas currentas mensilas (preventiv extendì COSAS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)"]
[null,"Basegn fundamental per ils custs da viver (tenor COSAS)",null,null,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,null,null,null,"Basegn fundamental per ils custs da viver (tenor COSAS)",null,null,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,null,null,null,"- Uffants en mesiras staziunaras na vegnan betg resguardads."]
[null,"Custs d'abitar (locaziun u tschains ipotecars)",null,null,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,null,null,null,"Custs d'abitar (locaziun u tschains ipotecars)",null,null,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,"Provediment medicinal da basa",null,null,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,null,null,null,"Provediment medicinal da basa",null,null,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,null,null,null,"- Premias sco er 1/12 da la franschisa fixada en il contract e da la resalva persunala annuala maximala da l'unitad da sustegn. Uffants en mesiras staziunaras na vegnan betg resguardads."]
[null,"Prestaziuns liadas a la situaziun",null,null,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,null,null,null,"Prestaziuns liadas a la situaziun",null,null,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,null,null,null,"- Prestaziuns liadas a la situaziun quantifitgablas e cumprovadas. Latiers tutgan tranter auter las premias da l'assicuranza mobigliara e da l'assicuranza privata da responsabladad (1/12 da la premia annuala) u ils custs per il tractament dals dents (1/12)."]
[null,"Imports d'entrada libers da taglia e supplements d'integraziun",null,null,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,null,null,null,"Imports d'entrada libers da taglia e supplements d'integraziun",null,null,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,null,null,null,"- Imports che vegnissan concedids, sche la(s) persuna(s) ch'è(n) obligada(s) da pajar la contribuziun vegniss(an) sustegnida(s). L'import na dastga betg esser pli aut che 650.00 francs (art. 7 DEtLS)."]
[null,"Pajaments d'aliments (sche prestads)",null,null,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,null,null,null,"Pajaments d'aliments (sche prestads)",null,null,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,null,null,null,"- Pajaments d'aliments debitads giuridicamain ed effectivamain prestads e custs da scolaziun per persunas che na vivan betg en la medema chasada."]
[null,"Taglias ",null,null,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,null,null,null,"Taglias ",null,null,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,null,null,null,"- 1/12 da las taglias annualas currentas."]
[null,"Amortisaziun da debits",null,null,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,null,null,null,"Amortisaziun da debits",null,null,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,null,null,null,"- Debits ed amortisaziuns da credits, per quant ch'els èn vegnids fundads per acquistar ils bains necessaris per viver u per garantir l'existenza."]
[null,"Impegnaziun",null,null,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,null,null,null,"Impegnaziun",null,null,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,null,null,null,"- Impegnaziun currenta d'entradas u da valurs da facultad, sch'i na po betg vegnir obtegnida ina nova calculaziun resp. fin ch'ina tala po vegnir obtegnida. "]
[null,"Divers (per plaschair endatar sche necessari)",null,null,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,null,null,null,"Divers (per plaschair endatar sche necessari)",null,null,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,"Total da las obligaziuns finanzialas currentas mensilas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC7:AF16)","v":0},null,null,null,null,null,"Total da las obligaziuns finanzialas currentas mensilas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BM16)","v":0}]
[]
[null,"Entradas mensilas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)",null,null,null,null,null,"Entradas mensilas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)"]
[null,"Entradas genitur (salari incl. 13. salari mensil, rentas, diarias e.u.v.)",null,null,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,null,null,null,"Entradas genitur (salari incl. 13. salari mensil, rentas, diarias e.u.v.)",null,null,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,"Tut las entradas da la partenaria u dal partenari (incl. 13. salari mensil, rentas e.u.v.)",null,null,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,null,null,null,"Tut las entradas da la partenaria u dal partenari (incl. 13. salari mensil, rentas e.u.v.)",null,null,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,null,null,null,"- Tut las entradas da la partenaria u dal partenari (salari, rentas, renditas da tschains, mantegniment d'assistenza, retgavs d'immobiglias, stipendis e.u.v.)"]
[null,"Entradas d'uffants (supplements per uffants / da scolaziun, rentas, stipendis e.u.v.)",null,null,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,null,null,null,"Entradas d'uffants (supplements per uffants / da scolaziun, rentas, stipendis e.u.v.)",null,null,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,null,null,null,"- incl. rentas da l'assicuranza sociala (p.ex. AI, AVS, LPP, UCG). Uffants en mesiras staziunaras na vegnan betg resguardads."]
[null,"Mantegniment da l'uffant en daner contant",null,null,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,null,null,null,"Mantegniment da l'uffant en daner contant",null,null,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,null,null,null,"- Tenor la cunvegna da mantegniment / la sentenzia giudiziala. Uffants en mesiras staziunaras na vegnan betg resguardads. Sch'il mantegniment n'è betg vegnì dividì en in mantegniment d'assistenza ed en in mantegniment en daner contant, ston las prestaziuns da mantegniment vegnir inditgadas qua."]
[null,"Mantegniment d'assistenza dal genitur",null,null,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,null,null,null,"Mantegniment d'assistenza dal genitur",null,null,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,null,null,null,"- Tenor la cunvegna da mantegniment / la sentenzia giudiziala. Il mantegniment d'assistenza per uffants en mesiras staziunaras na vegn betg resguardà."]
[null,"Retgavs da tschains e da locaziun dal genitur",null,null,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,null,null,null,"Retgavs da tschains e da locaziun dal genitur",null,null,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,"Consum da facultad tenor la calculaziun qua sutvart (vegn transferì)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC50","v":0},null,null,null,null,null,"Consum da facultad tenor la calculaziun qua sutvart (vegn transferì)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ50","v":0},null,null,null,null,null,"- 10% da la facultad netta, sche la facultad netta surpassa l'import liber da taglia; convertì sin in mais (transferiment da la calculaziun qua sutvart)."]
[null,"Reducziun individuala da las premias (tuts)",null,null,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,null,null,null,"Reducziun individuala da las premias (tuts)",null,null,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,null,null,null,"- per l'unitad da sustegn. Uffants en mesiras staziunaras na vegnan betg resguardads."]
[null,"Stipendis (genitur)",null,null,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,null,null,null,"Stipendis (genitur)",null,null,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,null,null,null,"- excl. stipendis per uffants en mesiras staziunaras da la protecziun d'uffants."]
[null,"Divers (per plaschair endatar sche necessari, mo per il genitur)",null,null,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,null,null,null,"Divers (per plaschair endatar sche necessari, mo per il genitur)",null,null,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,"Entradas totalas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC20:AF29)","v":0},null,null,null,null,null,"Entradas totalas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ20:BM29)","v":0}]
[]
[null,"Calculaziun dal consum da facultad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculaziun dal consum da facultad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- La facultad da l'uffant na vegn betg resguardada."]
[null,"Facultad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)",null,null,null,null,null,"Facultad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)"]
[null,"Facultad genitur (senza bains immobigliars ed immobiglias)",null,null,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,null,null,null,"Facultad genitur (senza bains immobigliars ed immobiglias)",null,null,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,null,null,null,"-  tenor l'ultima taxaziun da taglia. Da la facultad fan part p.ex. dabuns da spargn, vaglias, daners contants, vehichels a motor, part d'ierta betg repartida e.u.v."]
[null,"Bains immobigliars ed immobiglias genitur (valur fiscala)",null,null,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,null,null,null,"Bains immobigliars ed immobiglias genitur (valur fiscala)",null,null,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,"Facultad partenari/a (senza bains immobigliars ed immobiglias)",null,null,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,null,null,null,"Facultad partenari/a (senza bains immobigliars ed immobiglias)",null,null,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,null,null,null,"-  tenor l'ultima taxaziun da taglia. Da la facultad fan part p.ex. dabuns da spargn, vaglias, daners contants, vehichels a motor, part d'ierta betg repartida e.u.v."]
[null,"Bains immobigliars ed immobiglias partenari/a (valur fiscala)",null,null,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,null,null,null,"Bains immobigliars ed immobiglias partenari/a (valur fiscala)",null,null,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,"Facultad totala",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC34:AF37)","v":0},null,null,null,null,null,"Facultad totala",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ34:BM37)","v":0}]
[]
[null,"Debits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)",null,null,null,null,null,"Debits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)"]
[null,"Debits genitur",null,null,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,null,null,null,"Debits genitur",null,null,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,null,null,null,"- Dals debits fan part p.ex. debits ipotecars, debits d'emprests, debits da cartas da credit e.u.v."]
[null,"Debits partenari/a",null,null,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,null,null,null,"Debits partenari/a",null,null,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,null,null,null,"- Dals debits fan part p.ex. debits ipotecars, debits d'emprests, debits da cartas da credit e.u.v."]
[null,"Debits totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC41:AF42)","v":0},null,null,null,null,null,"Debits totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ41:BM42)","v":0}]
[]
[null,"Facultad netta avant la deducziun da l'import da facultad liber da taglia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC38-AC43","v":0},null,null,null,null,null,"Facultad netta avant la deducziun da l'import da facultad liber da taglia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ38-BJ43","v":0}]
[]
[null,"Import da facultad liber da taglia",null,null,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,null,null,null,"Import da facultad liber da taglia",null,null,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,null,null,null,"- Persuna singula 4'000.– fr.; conjugals/concubinat 8'000.– fr.; per mintga uffant 2'000.– fr., però maximalmain 10'000.– fr. per l'entira chasada. Il mobigliar ed ils effects persunals na dastgan betg vegnir integrads en la calculaziun da la facultad (art. 5 DEtLS)."]
[null,"Facultad netta ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AC38-AC43-AC47)","v":0},null,null,null,null,null,"Facultad netta ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BJ38-BJ43-BJ47)","v":0}]
[]
[null,"Consum da facultad imputabel (per mais)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AC48/10/12,0)<0,0,ROUND(AC48/10/12,0))","v":0},null,null,{"$f":"AC48/10/12","v":0},null,null,"Consum da facultad imputabel (per mais)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(BJ48/10/12,0)<0,0,ROUND(BJ48/10/12,0))","v":0},null,null,{"$f":"BJ48/10/12","v":0},null,null,"- 10% da la facultad netta, sche la facultad netta surpassa l'import liber da taglia; convertì sin in mais."]
[]
[null,"Data:",null,null,{"$f":"NOW()","v":"2023-06-19T14:48:12.020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data:",null,null,{"$f":"NOW()","v":"2023-06-19T14:48:12.020"}]

{"sheet":"Calculaziun senza partenari_a","index":2,"n_rows":36,"n_cols":65,"rows_kept":36,"cut":false,"hidden":true,"merged":[[32,28,32,31],[32,61,32,64],[33,28,33,31],[33,61,33,64],[35,4,35,14],[35,37,35,47],[26,28,26,31],[26,61,26,64],[27,28,27,31],[27,61,27,64],[29,28,29,31],[29,61,29,64],[22,1,22,11],[22,28,22,31],[22,34,22,44],[22,61,22,64],[24,28,24,31],[24,61,24,64],[19,28,19,31],[19,61,19,64],[20,28,20,31],[20,61,20,64],[21,28,21,31],[21,61,21,64],[17,28,17,31],[17,61,17,64],[18,1,18,11],[18,28,18,31],[18,34,18,44],[18,61,18,64],[12,28,12,31],[12,61,12,64],[15,28,15,31],[15,61,15,64],[16,28,16,31],[16,61,16,64],[9,28,9,31],[9,61,9,64],[10,28,10,31],[10,61,10,64],[11,1,11,23],[11,28,11,31],[11,34,11,56],[11,61,11,64],[6,28,6,31],[6,61,6,64],[7,28,7,31],[7,61,7,64],[8,28,8,31],[8,61,8,64],[0,1,2,31],[0,34,2,64],[3,1,3,31],[3,34,3,64],[5,28,5,31],[5,61,5,64]]}
[null,"Calculaziun da la contribuziun dals geniturs\nsenza entradas e facultad dal partenari/da la partenaria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculaziun da la contribuziun dals geniturs\nsenza entradas e facultad dal partenari/da la partenaria"]
[]
[]
[null,{"$f":"'Survista generala'!H9&\" \"&'Survista generala'!Y9","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Survista generala'!H12&\" \"&'Survista generala'!Y12","v":" "}]
[]
[null,"Entradas mensilas genitur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)",null,null,null,null,null,"Entradas mensilas genitur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)"]
[null,"Entradas genitur (salari incl. 13. salari mensil, rentas, diarias e.u.v.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!AC20:AF20","v":0},null,null,null,null,null,"Entradas genitur (salari incl. 13. salari mensil, rentas, diarias e.u.v.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!BJ20:BM20","v":0}]
[null,"Mantegniment d'assistenza dal genitur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!AC24:AF24","v":0},null,null,null,null,null,"Mantegniment d'assistenza dal genitur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!BJ24:BM24","v":0}]
[null,"Retgavs da tschains e da locaziun dal genitur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!AC25:AF25","v":0},null,null,null,null,null,"Retgavs da tschains e da locaziun dal genitur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!BJ25:BM25","v":0}]
[null,"Consum da facultad tenor la calculaziun qua sutvart (vegn transferì)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC30","v":0},null,null,null,null,null,"Consum da facultad tenor la calculaziun qua sutvart (vegn transferì)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ30","v":0}]
[null,"Stipendis (genitur)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!AC28:AF28","v":0},null,null,null,null,null,"Stipendis (genitur)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!BJ28:BM28","v":0}]
[null,{"$f":"Calculaziun!B29","v":"Divers (per plaschair endatar sche necessari, mo per il genitur)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!AC29:AF29","v":0},null,null,null,null,null,{"$f":"Calculaziun!AI29","v":"Divers (per plaschair endatar sche necessari, mo per il genitur)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!BJ29:BM29","v":0}]
[null,"Entradas totalas genitur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC7:AF12)","v":0},null,null,null,null,null,"Entradas totalas genitur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BM12)","v":0}]
[]
[null,"Calculaziun dal consum da facultad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculaziun dal consum da facultad"]
[null,"Facultad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)",null,null,null,null,null,"Facultad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)"]
[null,"Facultad genitur (senza bains immobigliars ed immobiglias)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!AC34:AF34","v":0},null,null,null,null,null,"Facultad genitur (senza bains immobigliars ed immobiglias)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!BJ34:BM34","v":0}]
[null,"Bains immobigliars ed immobiglias genitur (valur fiscala)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!AC35:AF35","v":0},null,null,null,null,null,"Bains immobigliars ed immobiglias genitur (valur fiscala)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!BJ35:BM35","v":0}]
[null,"Facultad totala",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC17:AF18)","v":0},null,null,null,null,null,"Facultad totala",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ17:BM18)","v":0}]
[]
[null,"Debits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)",null,null,null,null,null,"Debits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)"]
[null,"Debits genitur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!AC41:AF41","v":0},null,null,null,null,null,"Debits genitur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculaziun!BJ41:BM41","v":0}]
[null,"Debits totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC22:AF22)","v":0},null,null,null,null,null,"Debits totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ22:BM22)","v":0}]
[]
[null,"Facultad netta avant la deducziun da l'import da facultad liber da taglia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC19-AC23","v":0},null,null,null,null,null,"Facultad netta avant la deducziun da l'import da facultad liber da taglia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ19-BJ23","v":0}]
[]
[null,"Import da facultad liber da taglia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,null,null,null,null,null,"Import da facultad liber da taglia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000]
[null,"Facultad netta ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AC19-AC23-AC27)","v":-4000},null,null,null,null,null,"Facultad netta ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BJ19-BJ23-BJ27)","v":-4000}]
[]
[null,"Consum da facultad imputabel (per mais)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AC28/10/12,0)<0,0,ROUND(AC28/10/12,0))","v":0},null,null,{"$f":"AC28/10/12","v":-33.333333333333336},null,null,"Consum da facultad imputabel (per mais)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(BJ28/10/12,0)<0,0,ROUND(BJ28/10/12,0))","v":0},null,null,{"$f":"BJ28/10/12","v":-33.333333333333336}]
[]
[]
[null,"Recumandaziun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)",null,null,null,null,null,"Recumandaziun",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import (fr.)"]
[null,"Contribuziun dals geniturs (calculau senza entradas e facultad partenari/a)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Survista generala'!AS17=TRUE,'Survista generala'!AT17=TRUE),'Survista generala'!AT32,'Survista generala'!AK34)","v":5},null,null,null,null,null,"Contribuziun dals geniturs (calculau senza entradas e facultad partenari/a)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Survista generala'!AO34","v":5}]
[]
[null,"Data:",null,null,{"$f":"NOW()","v":"2023-06-19T14:48:12.020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data:",null,null,{"$f":"NOW()","v":"2023-06-19T14:48:12.020"}]