{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["GR","RT","PhR","Ph1GR","Ph1RT","Ph2GR","Ph2RT","Ph3GR","Ph3RT","StR","Stammdaten","RawData","Changes Update 1 and 2"],"not_rendered":{"charts":0,"images":13,"macros":1,"external_links":0,"defined_names":11,"comments":3,"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":"GR","index":0,"n_rows":84,"n_cols":21,"rows_kept":84,"cut":false,"hidden":false,"merged":[[11,12,11,13],[12,12,12,13],[57,3,57,4],[57,12,57,13],[60,0,60,20],[18,14,18,17],[59,0,59,20],[55,0,55,20],[19,1,19,2],[54,3,54,4],[54,5,54,8],[54,12,54,13],[15,3,15,4],[18,5,18,8],[16,0,16,1],[16,3,16,4],[17,0,17,20],[19,5,19,10],[18,3,18,4],[18,12,18,13],[19,14,19,20],[10,0,10,20],[54,18,54,20],[54,0,54,1],[53,0,53,1],[83,12,83,13],[82,3,82,4],[83,3,83,4],[82,12,82,13],[61,3,61,4],[76,0,76,20],[80,0,80,20],[72,0,72,20],[67,0,67,20],[61,12,61,13],[81,12,81,20],[73,3,73,9],[1,0,1,20],[9,12,9,13],[4,3,4,4],[5,3,5,4],[9,3,9,4],[3,3,3,4],[3,12,3,13],[4,14,4,15],[4,16,4,17],[4,5,4,6],[4,7,4,8],[7,12,7,13],[4,12,4,13],[5,12,5,13],[6,12,6,13],[7,3,7,4],[73,12,73,18],[81,3,81,10],[6,3,6,4],[2,2,2,10],[2,11,2,19],[54,14,54,17],[13,3,13,4],[16,12,16,13],[8,3,8,4],[12,3,12,4],[8,12,8,13],[15,12,15,13],[14,3,14,4],[13,12,13,13],[14,12,14,13],[11,3,11,4]]}
[]
["Geschäfts-Nr. [...] - Grunddaten"]
["Position","Quelle","Finanziell weniger leistungsfähiger Elternteil (grds. mit überwiegendem Betreuungsanteil)",null,null,null,null,null,null,null,null,"Anderer Elternteil",null,null,null,null,null,null,null,null,"Quelle"]
["Zivilstand","verheiratet",null,"Elternteil",null,"Kind 1","Kind 2","Kind 3","Kind 4",null,"Neuer Partner",null,"Elternteil",null,"Kind 1","Kind 2","Kind 3","Kind 4",null,"Neuer Partner"]
["Stichtag"]
["Name(n)"]
["Geburtstag(e)"]
["Alter (Jahre)",null,null,{"$f":"IF(AND($B$5<>\"\",D7<>\"\"),DATEDIF(D7,$B$5,\"Y\")&\" Jahre\",IF(D7<>\"\",DATEDIF(D7,TODAY(),\"Y\")&\" Jahre\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",F7<>\"\"),DATEDIF(F7,$B$5,\"Y\")&\" Jahre\",IF(F7<>\"\",DATEDIF(F7,TODAY(),\"Y\")&\" Jahre\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",G7<>\"\"),DATEDIF(G7,$B$5,\"Y\")&\" Jahre\",IF(G7<>\"\",DATEDIF(G7,TODAY(),\"Y\")&\" Jahre\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",H7<>\"\"),DATEDIF(H7,$B$5,\"Y\")&\" Jahre\",IF(H7<>\"\",DATEDIF(H7,TODAY(),\"Y\")&\" Jahre\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",I7<>\"\"),DATEDIF(I7,$B$5,\"Y\")&\" Jahre\",IF(I7<>\"\",DATEDIF(I7,TODAY(),\"Y\")&\" Jahre\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",K7<>\"\"),DATEDIF(K7,$B$5,\"Y\")&\" Jahre\",IF(K7<>\"\",DATEDIF(K7,TODAY(),\"Y\")&\" Jahre\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",M7<>\"\"),DATEDIF(M7,$B$5,\"Y\")&\" Jahre\",IF(M7<>\"\",DATEDIF(M7,TODAY(),\"Y\")&\" Jahre\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",O7<>\"\"),DATEDIF(O7,$B$5,\"Y\")&\" Jahre\",IF(O7<>\"\",DATEDIF(O7,TODAY(),\"Y\")&\" Jahre\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",P7<>\"\"),DATEDIF(P7,$B$5,\"Y\")&\" Jahre\",IF(P7<>\"\",DATEDIF(P7,TODAY(),\"Y\")&\" Jahre\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",Q7<>\"\"),DATEDIF(Q7,$B$5,\"Y\")&\" Jahre\",IF(Q7<>\"\",DATEDIF(Q7,TODAY(),\"Y\")&\" Jahre\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",R7<>\"\"),DATEDIF(R7,$B$5,\"Y\")&\" Jahre\",IF(R7<>\"\",DATEDIF(R7,TODAY(),\"Y\")&\" Jahre\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",T7<>\"\"),DATEDIF(T7,$B$5,\"Y\")&\" Jahre\",IF(T7<>\"\",DATEDIF(T7,TODAY(),\"Y\")&\" Jahre\",\"\"))","v":""}]
["Alter (Monate)",null,null,{"$f":"IF(AND($B$5<>\"\",D7<>\"\"),DATEDIF(D7,$B$5,\"ym\")&\" Monate\",IF(D7<>\"\",DATEDIF(D7,TODAY(),\"ym\")&\" Monate\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",F$7<>\"\"),DATEDIF(F$7,$B$5,\"ym\")&\" Monate\",IF(F$7<>\"\",DATEDIF(F$7,TODAY(),\"ym\")&\" Monate\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",G$7<>\"\"),DATEDIF(G$7,$B$5,\"ym\")&\" Monate\",IF(G$7<>\"\",DATEDIF(G$7,TODAY(),\"ym\")&\" Monate\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",H$7<>\"\"),DATEDIF(H$7,$B$5,\"ym\")&\" Monate\",IF(H$7<>\"\",DATEDIF(H$7,TODAY(),\"ym\")&\" Monate\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",I$7<>\"\"),DATEDIF(I$7,$B$5,\"ym\")&\" Monate\",IF(I$7<>\"\",DATEDIF(I$7,TODAY(),\"ym\")&\" Monate\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",K7<>\"\"),DATEDIF(K7,$B$5,\"ym\")&\" Monate\",IF(K7<>\"\",DATEDIF(K7,TODAY(),\"ym\")&\" Monate\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",M$7<>\"\"),DATEDIF(M$7,$B$5,\"ym\")&\" Monate\",IF(M$7<>\"\",DATEDIF(M$7,TODAY(),\"ym\")&\" Monate\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",O$7<>\"\"),DATEDIF(O$7,$B$5,\"ym\")&\" Monate\",IF(O$7<>\"\",DATEDIF(O$7,TODAY(),\"ym\")&\" Monate\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",P$7<>\"\"),DATEDIF(P$7,$B$5,\"ym\")&\" Monate\",IF(P$7<>\"\",DATEDIF(P$7,TODAY(),\"ym\")&\" Monate\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",Q$7<>\"\"),DATEDIF(Q$7,$B$5,\"ym\")&\" Monate\",IF(Q$7<>\"\",DATEDIF(Q$7,TODAY(),\"ym\")&\" Monate\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",R$7<>\"\"),DATEDIF(R$7,$B$5,\"ym\")&\" Monate\",IF(R$7<>\"\",DATEDIF(R$7,TODAY(),\"ym\")&\" Monate\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",T7<>\"\"),DATEDIF(T7,$B$5,\"ym\")&\" Monate\",IF(T7<>\"\",DATEDIF(T7,TODAY(),\"ym\")&\" Monate\",\"\"))","v":""}]
["Alter (Tage)",null,null,{"$f":"IF(AND($B$5<>\"\",D7<>\"\"),DATEDIF(D7,$B$5,\"md\")&\" Tage\",IF(D7<>\"\",DATEDIF(D7,TODAY(),\"md\")&\" Tage\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",F$7<>\"\"),DATEDIF(F$7,$B$5,\"md\")&\" Tage\",IF(F$7<>\"\",DATEDIF(F$7,TODAY(),\"md\")&\" Tage\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",G$7<>\"\"),DATEDIF(G$7,$B$5,\"md\")&\" Tage\",IF(G$7<>\"\",DATEDIF(G$7,TODAY(),\"md\")&\" Tage\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",H$7<>\"\"),DATEDIF(H$7,$B$5,\"md\")&\" Tage\",IF(H$7<>\"\",DATEDIF(H$7,TODAY(),\"md\")&\" Tage\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",I$7<>\"\"),DATEDIF(I$7,$B$5,\"md\")&\" Tage\",IF(I$7<>\"\",DATEDIF(I$7,TODAY(),\"md\")&\" Tage\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",K7<>\"\"),DATEDIF(K7,$B$5,\"md\")&\" Tage\",IF(K7<>\"\",DATEDIF(K7,TODAY(),\"md\")&\" Tage\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",M$7<>\"\"),DATEDIF(M$7,$B$5,\"yd\")&\" Tage\",IF(M$7<>\"\",DATEDIF(M$7,TODAY(),\"md\")&\" Tage\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",O$7<>\"\"),DATEDIF(O$7,$B$5,\"md\")&\" Tage\",IF(O$7<>\"\",DATEDIF(O$7,TODAY(),\"md\")&\" Tage\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",P$7<>\"\"),DATEDIF(P$7,$B$5,\"md\")&\" Tage\",IF(P$7<>\"\",DATEDIF(P$7,TODAY(),\"md\")&\" Tage\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",Q$7<>\"\"),DATEDIF(Q$7,$B$5,\"md\")&\" Tage\",IF(Q$7<>\"\",DATEDIF(Q$7,TODAY(),\"md\")&\" Tage\",\"\"))","v":""},{"$f":"IF(AND($B$5<>\"\",R$7<>\"\"),DATEDIF(R$7,$B$5,\"md\")&\" Tage\",IF(R$7<>\"\",DATEDIF(R$7,TODAY(),\"md\")&\" Tage\",\"\"))","v":""},null,{"$f":"IF(AND($B$5<>\"\",T7<>\"\"),DATEDIF(T7,$B$5,\"md\")&\" Tage\",IF(T7<>\"\",DATEDIF(T7,TODAY(),\"md\")&\" Tage\",\"\"))","v":""}]
["Einkommensberechnung"]
["Einkommen"]
["Weiteres Einkommen"]
["Weiteres Einkommen"]
["allfälliger Vorabzug"]
["Kinder- und Familienzulagen"]
["Monatl. Einkommen",null,null,{"$f":"IF(SUM(D12:D15)>0,SUM(D12:D15),0)","v":0},null,{"$f":"SUM(F12:F14,F16)","v":0},{"$f":"SUM(G12:G14,G16)","v":0},{"$f":"SUM(H12:H14,H16)","v":0},{"$f":"SUM(I12:I14,I16)","v":0},null,{"$f":"SUM(K12:K14)","v":0},null,{"$f":"IF(SUM(M12:M15)>0,SUM(M12:M15),0)","v":0},null,{"$f":"SUM(O12:O14,O16)","v":0},{"$f":"SUM(P12:P14,P16)","v":0},{"$f":"SUM(Q12:Q14,Q16)","v":0},{"$f":"SUM(R12:R14,R16)","v":0},null,{"$f":"SUM(T12:T14)","v":0}]
["Bedarfsberechnung"]
[null,"Quelle","Kosten pro Haushalt","Bedarf Elternteil",null,"Barbedarfe Kinder",null,null,null,"LH-Kosten betr. Person","Bedarf         Neuer Partner","Kosten pro Haushalt","Bedarf Elternteil",null,"Barbedarfe Kinder",null,null,null,"LH-Kosten betr. Person","Bedarf        Neuer Partner","Quelle"]
[null,null,null,"fam. Notbedarf","erw. Bedarf",null,null,null,null,null,null,null,"fam. Notbedarf","erw. Bedarf"]
["Grundbetrag",null,{"$f":"SUM(D21:I21)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(M21:R21)","v":0}]
["Wohn- inkl. Nebenkosten",null,{"$f":"SUM(D22:I22)","v":0},null,null,null,null,null,null,null,null,0]
["Krankenkasse (KVG)",null,{"$f":"SUM(D23:I23)","v":0},null,null,null,null,null,null,null,null,0]
["Zus. Gesundheitskosten Elternteil",null,{"$f":"SUM(D24:I24)","v":0},null,null,null,null,null,null,null,null,0]
["Versicherungen",null,{"$f":"SUM(D25:I25)","v":0},null,null,null,null,null,null,null,null,0]
["Billag",null,{"$f":"SUM(D26:I26)","v":0},null,null,null,null,null,null,null,null,0]
["Kommunikationskosten",null,0,null,null,null,null,null,null,null,null,0]
["Krankenkasse Kinder",null,0,null,null,null,null,null,null,null,null,0]
["Zus. Ges.kosten Kinder",null,0,null,null,null,null,null,null,null,null,0]
["Zus. Kinderkosten",null,0,null,null,null,null,null,null,null,null,0]
["Fremdbetreuungskosten",null,0,null,null,null,null,null,null,null,null,0]
["Kompensation Vorsorge",null,0,null,null,null,null,null,null,null,null,0]
["ÖV-Kosten ",null,0,null,null,null,null,null,null,null,null,0]
["Verpflegung",null,0,null,null,null,null,null,null,null,null,0]
["zus. berufsbed. Kosten",null,0,null,null,null,null,null,null,null,null,0]
["Krankenkasse (VVG)",null,0,null,null,null,null,null,null,null,null,0]
["Hobbies/Freizeit",null,0,null,null,null,null,null,null,null,null,0]
["Steuern eingeben",null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,0,null,null,null,null,null,null,null,null,0]
["Summe",null,{"$f":"SUM(C21:C53)","v":0},{"$f":"SUM(D$21:D$53)","v":0},{"$f":"SUM(E21:E53)","v":0},{"$f":"SUM(F$21:F$53)","v":0},0,0,0,{"$f":"SUM(J$21:J$53)","v":0},0,{"$f":"SUM(L21:L53)","v":0},{"$f":"SUM(M$21:M$53)","v":0},{"$f":"SUM(N21:N53)","v":0},0,0,0,0,{"$f":"SUM(S$21:S$53)","v":0},{"$f":"SUM(T$21:T$53)","v":0}]
["Gesamtbedarf / Kinderbedarfe",null,null,{"$f":"SUM(D54,E54)","v":0},null,{"$f":"SUM(F54,G54,H54,I54)","v":0},null,null,null,null,null,null,{"$f":"SUM(M54,N54)","v":0},null,{"$f":"SUM(O54,P54,Q54,R54)","v":0}]
["Betreuungsunterhalt"]
["Totale Lebenshaltungskosten",null,null,null,null,null,null,null,null,{"$f":"J$54","v":0},null,null,null,null,null,null,null,null,{"$f":"S$54","v":0}]
["Totale Einkommen",null,null,{"$f":"D$17","v":0},null,null,null,null,null,null,null,null,{"$f":"M17","v":0}]
["Betreuungsunterhalt",null,{"$f":"IF(SUM(J$54-D$17)>=0,SUM(J$54-D$17),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($S$54>0,$T$58=\"\",SUM(S$54-$M$17)>0),SUM(S$54-$M$17),IF(AND($S$54>0,$M$58=\"\",SUM(S$54-$T$17)>0),SUM(S$54-T$17),0))","v":0},null,"Betreuungsunterhalt"]
["Übersicht finanzielle Verhältnisse / Verteilung Betreuungsunterhalt und Überschuss"]
[{"$f":"IF(B62>0,\"Verfügbare Geldmittel der Elternteile\",\"Keine Geldmittel vorhanden\")","v":"Keine Geldmittel vorhanden"}]
["Gesamteinkommen (inkl. Einkommen Kinder)",{"$f":"SUM(C62,L62)","v":0},{"$f":"IF(SUM(F17:I17)>SUM(F54:I54),SUM(D17,F54:I54),SUM(D17,F17:I17))","v":0},{"$f":"IF(D17<>\"\",D17,\"\")","v":0},null,{"$f":"IF(F17>F54,F54,F17)","v":0},{"$f":"IF(G17>G54,G54,G17)","v":0},{"$f":"IF(H17>H54,H54,H17)","v":0},{"$f":"IF(I17>I54,I54,I17)","v":0},null,null,{"$f":"IF(SUM(O17:R17)>SUM(O54:R54),SUM(M17,O54:R54),SUM(M17,O17:R17))","v":0},{"$f":"IF(M17<>\"\",M17,\"\")","v":0},null,{"$f":"IF(O17>O54,O54,O17)","v":0},{"$f":"IF(P17>P54,P54,P17)","v":0},{"$f":"IF(Q17>Q54,Q54,Q17)","v":0},{"$f":"IF(R17>R54,R54,R17)","v":0}]
["abzgl. fam. Notbedarf Eltern",0,{"$f":"-SUM(D54)","v":0},{"$f":"IF(D54<>\"\",SUM(D54),\"\")","v":0},null,null,null,null,null,null,null,{"$f":"-SUM(M54)","v":0},{"$f":"IF(M54<>\"\",SUM(M54),\"\")","v":0}]
["abzgl. Barbedarf Kinder",0,{"$f":"-SUM(F55:I55)","v":0},null,null,{"$f":"IF(F54<>\"\",F54,\"\")","v":0},{"$f":"IF(G54<>\"\",G54,\"\")","v":0},{"$f":"IF(H54<>\"\",H54,\"\")","v":0},{"$f":"IF(I54<>\"\",I54,\"\")","v":0},{"$f":"IF(D64=\"\",\"\",D64)","v":""},null,{"$f":"-SUM(O64:R64)","v":0},null,null,{"$f":"IF(O54<>\"\",O54,\"\")","v":0},{"$f":"IF(P54<>\"\",P54,\"\")","v":0},{"$f":"IF(Q54<>\"\",Q54,\"\")","v":0},{"$f":"IF(R54<>\"\",R54,\"\")","v":0}]
["Überschuss über fam. Notbedarf und Barbedarf Kinder",0,{"$f":"SUM(C62:C64)","v":0},null,null,null,null,null,null,{"$f":"IF(D65=\"\",\"\",D65)","v":""},null,{"$f":"SUM(L62:L64)","v":0}]
["abzgl. erw. Bedarfe",0,{"$f":"-SUM(E54)","v":0},null,{"$f":"IF(E54<>\"\",SUM(E54),\"\")","v":0},null,null,null,null,{"$f":"IF(D66=\"\",\"\",D66)","v":""},null,{"$f":"-SUM(N54)","v":0},null,{"$f":"IF(N54<>\"\",SUM(N54),\"\")","v":0}]
["Überschuss über erw. Bedarf",0,{"$f":"SUM(C65:C66)","v":0},null,null,null,null,null,null,{"$f":"IF(D67=\"\",\"\",D67)","v":""},null,{"$f":"SUM(L65:L66)","v":0}]
[{"$f":"IF(SUM(F72:I72,O72:R72)=0,\"Kein Barunterhalt geschuldet\",\"Bestimmung Barbedarf der Kinder\")","v":"Kein Barunterhalt geschuldet"}]
["Elterneinkommen nach Abzug fam. Notbedarf Eltern",{"$f":"SUM(C69,L69)","v":0},{"$f":"SUM(D17-D54)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(M17-M54)","v":0}]
["abzüglich Barbedarf Kinder",{"$f":"SUM(C70,L70)","v":0},{"$f":"-SUM(F70:I70)","v":0},null,null,{"$f":"IF(F54<>\"\",F54,\"\")","v":0},{"$f":"IF(G54<>\"\",G54,\"\")","v":0},{"$f":"IF(H54<>\"\",H54,\"\")","v":0},{"$f":"IF(I54<>\"\",I54,\"\")","v":0},null,null,{"$f":"-SUM(O70:R70)","v":0},null,null,{"$f":"IF(O54<>\"\",O54,\"\")","v":0},{"$f":"IF(P54<>\"\",P54,\"\")","v":0},{"$f":"IF(Q54<>\"\",Q54,\"\")","v":0},{"$f":"IF(R54<>\"\",R54,\"\")","v":0}]
["zzgl. Einkommen Kinder",{"$f":"SUM(C71,L71)","v":0},{"$f":"IF(SUM(F17:I17)>=SUM(F70:I70),SUM(F70:I70),SUM(F17:I17))","v":0},null,null,{"$f":"IF(F17<>\"\",-F17,\"\")","v":0},{"$f":"IF(G17<>\"\",-G17,\"\")","v":0},{"$f":"IF(H17<>\"\",-H17,\"\")","v":0},{"$f":"IF(I17<>\"\",-I17,\"\")","v":0},null,null,{"$f":"IF(SUM(O17:R17)>=SUM(O70:R70),SUM(O70:R70),SUM(O17:R17))","v":0},null,null,{"$f":"IF(O17<>\"\",-O17,\"\")","v":0},{"$f":"IF(P17<>\"\",-P17,\"\")","v":0},{"$f":"IF(Q17<>\"\",-Q17,\"\")","v":0},{"$f":"IF(R17<>\"\",-R17,\"\")","v":0}]
["Überschuss nach Deckung Barbedarf / Anspruch je Kind",{"$f":"SUM(C72,L72)","v":0},{"$f":"SUM(C69,IF(C70<>\"\",C70,0),IF(C71<>\"\",C71,0))","v":0},null,null,{"$f":"IF(SUM(F70+F71)>0,SUM(F70+F71),0)","v":0},{"$f":"IF(SUM(G70+G71)>0,SUM(G70+G71),0)","v":0},{"$f":"IF(SUM(H70+H71)>0,SUM(H70+H71),0)","v":0},{"$f":"IF(SUM(I70+I71)>0,SUM(I70+I71),0)","v":0},null,null,{"$f":"SUM(L69,IF(L70<>\"\",L70,0),IF(L71<>\"\",L71,0))","v":0},null,null,{"$f":"IF(SUM(O70+O71)>0,SUM(O70+O71),0)","v":0},{"$f":"IF(SUM(P70+P71)>0,SUM(P70+P71),0)","v":0},{"$f":"IF(SUM(Q70+Q71)>0,SUM(Q70+Q71),0)","v":0},{"$f":"IF(SUM(R70+R71)>0,SUM(R70+R71),0)","v":0}]
[{"$f":"IF(C59=0,\"Kein Betreuungsunterhalt geschuldet\",\"Bestimmung des theoretischen Betreuungsunterhaltes der Kinder\")","v":"Kein Betreuungsunterhalt geschuldet"}]
["Überschuss nach Abzug Barbedarf",{"$f":"SUM(B72)","v":0},{"$f":"SUM(C72)","v":0},{"$f":"IF(SUM(F75:I75)<>J75,\"Abweichung von Vorschlag (J75)\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(L72)","v":0},{"$f":"IF(SUM(O75:R75)<>J75,\"Abweichung von Vorschlag (S75)\",\"\")","v":""}]
["Betreuungsunterhalt (Vorschlag / Kind) eingeben",null,null,null,null,null,null,null,null,{"$f":"C$59","v":0},null,null,null,null,null,null,null,null,{"$f":"S$59","v":0}]
["Anspruch je Kind",null,null,null,null,{"$f":"F75","v":0},{"$f":"SUM(G75)","v":0},{"$f":"SUM(H75)","v":0},{"$f":"SUM(I75)","v":0},null,null,null,null,null,{"$f":"SUM(O75)","v":0},{"$f":"SUM(P75)","v":0},{"$f":"SUM(Q75)","v":0},{"$f":"SUM(R75)","v":0}]
[{"$f":"IF(AND(B78<=0,E54+N54>0),\"Keine Geldmittel zur Deckung erw. Bedarf vorhanden\",IF(E54+N54=0,\"Kein erw. Bedarf geschuldet / erw. Bedarf ausgeschaltet\",\"Verfügbare Geldmittel zur Deckung erw. Bedarf nach Deckung Kinderunterhaltsbeiträge\"))","v":"Kein erw. Bedarf geschuldet / erw. Bedarf ausgeschaltet"}]
["Mittel nach Deckung Notbedarf total und Kinderunterhalt",{"$f":"C78+L78","v":0},{"$f":"C62-C$54+E54","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(L62-L54+N54)-SUM(O75:R75)","v":0}]
["abzüglich theoretisch zahlbare erw. Bedarfe",{"$f":"SUM(C79,L79)","v":0},{"$f":"-SUM(E79)","v":0},null,{"$f":"E54","v":0},null,null,null,null,null,null,{"$f":"-SUM(N79)","v":0},null,{"$f":"N54","v":0}]
["Überschuss nach Deckung erw. Bedarf",{"$f":"SUM(B78,B79)","v":0},{"$f":"SUM(C78,C79)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(L78,L79)","v":0}]
[{"$f":"IF(B82<=0,\"Kein Überschuss vorhanden\",IF(AND(B4=\"ledig\",B80=\"\"),\"Verfügbare Geldmittel nach Deckung der Unterhaltsansprüche - Überschussaufteilung (kein Überschussanspruch für Elternteil 1)\",IF(AND(B4=\"ledig\",B80=\"\"),\"Verfügbare Geldmittel nach Deckung der Unterhaltsansprüche - Überschussaufteilung\",\"Verfügbare Geldmittel nach Deckung der Unterhaltsansprüche - Überschussaufteilung\")))","v":"Kein Überschuss vorhanden"}]
["Überschuss ",{"$f":"IF(AND(B80=\"\",B78>=0),B78,IF(AND(B80=\"\",B78<0),0,IF(B80>0,B80,0)))","v":0},null,"Fehlerhafte / unvollständige Überschussverteilung",null,null,null,null,null,null,null,null,"Fehlerhafte / unvollständige Überschussverteilung"]
["Anteil in Prozent eingeben",{"$f":"ROUND(SUM(C83,L83),3)","v":0},{"$f":"SUM(D83:I83)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(M83:R83)","v":0}]
["Anteil in Franken",{"$f":"ROUND(SUM(C84,L84),3)","v":0},{"$f":"SUM(D84:I84)","v":0},{"$f":"IF(SUM(F84:I84,$M84:$R84)>=$B82,0,IF(AND(D83>0,D83<>\"\"),MIN($B82*D83,$B82-SUM(F84:I84,$M84:$R84)),0))","v":0},null,{"$f":"$B$82*F83","v":0},{"$f":"$B$82*G83","v":0},{"$f":"$B$82*H83","v":0},{"$f":"$B$82*I83","v":0},null,null,{"$f":"SUM(M84:R84)","v":0},{"$f":"$B$82*$M$83","v":0},null,{"$f":"$B$82*O83","v":0},{"$f":"$B$82*P83","v":0},{"$f":"$B$82*Q83","v":0},{"$f":"$B$82*R83","v":0}]

{"sheet":"RT","index":1,"n_rows":43,"n_cols":15,"rows_kept":43,"cut":false,"hidden":false,"merged":[[21,9,22,10],[21,3,22,4],[24,3,24,5],[24,7,24,8],[21,7,21,8],[22,7,22,8],[33,7,33,8],[33,1,33,2],[22,1,22,2],[26,1,26,2],[28,7,28,8],[29,7,29,8],[27,0,27,12],[26,7,26,8],[23,1,23,2],[23,7,23,8],[24,1,24,2],[25,0,25,12],[31,7,31,8],[32,0,32,12],[30,7,30,8],[21,11,22,12],[34,0,34,12],[42,1,42,2],[38,7,38,8],[42,7,42,8],[41,7,41,8],[40,0,40,12],[41,1,41,2],[37,1,37,2],[36,1,36,2],[35,1,35,2],[1,1,1,2],[1,7,1,8],[3,1,3,2],[3,7,3,8],[5,1,5,2],[5,7,5,8],[4,1,4,2],[4,7,4,8],[2,0,2,12],[6,0,6,12],[10,0,10,12],[18,1,18,2],[18,7,18,8],[14,0,14,12],[7,7,7,8],[7,9,7,10],[19,1,19,2],[20,0,20,12],[7,11,7,12],[17,0,17,12],[15,7,15,8],[15,1,15,2],[16,7,16,8],[11,7,11,8],[19,7,19,8],[31,1,31,2],[30,1,30,2],[29,1,29,2],[28,3,28,6],[28,1,28,2]]}
[]
["Position",{"$f":"IF(GR!D6<>\"\",GR!D6,\"\")","v":""},null,{"$f":"IF(GR!F6<>\"\",GR!F6,\"\")","v":""},{"$f":"IF(GR!G6<>\"\",GR!G6,\"\")","v":""},{"$f":"IF(GR!H6<>\"\",GR!H6,\"\")","v":""},{"$f":"IF(GR!I6<>\"\",GR!I6,\"\")","v":""},{"$f":"IF(GR!M6<>\"\",GR!M6,\"\")","v":""},null,{"$f":"IF(GR!O6<>\"\",GR!O6,\"\")","v":""},{"$f":"IF(GR!P6<>\"\",GR!P6,\"\")","v":""},{"$f":"IF(GR!Q6<>\"\",GR!Q6,\"\")","v":""},{"$f":"IF(GR!R6<>\"\",GR!R6,\"\")","v":""}]
[{"$f":"IF(SUM(B4,H4)<=0,\"Keine Geldmittel vorhanden\",\"Theoretische Leistungsfähigkeit\")","v":"Keine Geldmittel vorhanden"}]
["Einkommen Elternteile / Kinder",{"$f":"IF(GR!D$17<>\"\",GR!D$17,\"\")","v":0},null,{"$f":"IF(GR!F$17<>\"\",GR!F$17,\"\")","v":0},{"$f":"IF(GR!G$17<>\"\",GR!G$17,\"\")","v":0},{"$f":"IF(GR!H$17<>\"\",GR!H$17,\"\")","v":0},{"$f":"IF(GR!I$17<>\"\",GR!I$17,\"\")","v":0},{"$f":"IF(GR!M$17<>\"\",GR!M$17,\"\")","v":0},null,{"$f":"IF(GR!O$17<>\"\",GR!O$17,\"\")","v":0},{"$f":"IF(GR!P$17<>\"\",GR!P$17,\"\")","v":0},{"$f":"IF(GR!Q$17<>\"\",GR!Q$17,\"\")","v":0},{"$f":"IF(GR!R$17<>\"\",GR!R$17,\"\")","v":0}]
["Fam. Not- bzw. Kindesbedarf",{"$f":"IF(GR!D$54<>\"\",GR!D$54,\"\")","v":0},null,{"$f":"IF(GR!F$54<>\"\",GR!F$54,\"\")","v":0},{"$f":"IF(GR!G$54<>\"\",GR!G$54,\"\")","v":0},{"$f":"IF(GR!H$54<>\"\",GR!H$54,\"\")","v":0},{"$f":"IF(GR!I$54<>\"\",GR!I$54,\"\")","v":0},{"$f":"IF(GR!M$54<>\"\",GR!M$54,\"\")","v":0},null,{"$f":"IF(GR!O$54<>\"\",GR!O$54,\"\")","v":0},{"$f":"IF(GR!P$54<>\"\",GR!P$54,\"\")","v":0},{"$f":"IF(GR!Q$54<>\"\",GR!Q$54,\"\")","v":0},{"$f":"IF(GR!R$54<>\"\",GR!R$54,\"\")","v":0}]
[{"$f":"\"Theoretische Leistungsfähigkeit von \"&IF(GR!D6<>\"\",GR!D6,\"\")&\" / \"&IF(GR!M6<>\"\",GR!M6,\"\")","v":"Theoretische Leistungsfähigkeit von  / "},{"$f":"IF(AND(B$4<>\"\",B$5<>\"\"),SUM(B$4-B$5),\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(H$4<>\"\",H$5<>\"\"),SUM(H$4-H$5),\"\")","v":0}]
[{"$f":"IF(SUM(D9:G9,J9:M9)=0,\"Kein Barunterhalt geschuldet\",\"Barunterhalt\")","v":"Kein Barunterhalt geschuldet"}]
["Mittel zur Deckung Barunterhalt (theoretisch / effektiv)",{"$f":"$B$6","v":0},{"$f":"IF(B8>0,B8,0)","v":0},null,null,null,null,{"$f":"IF($H$6>0,$H$6,0)","v":0}]
["Theoretisch geschuldeter Barunterhalt (Einkommen Kinder abgezogen)",null,null,{"$f":"GR!F$72","v":0},{"$f":"GR!G$72","v":0},{"$f":"GR!H$72","v":0},{"$f":"GR!I$72","v":0},null,null,{"$f":"GR!O$72","v":0},{"$f":"GR!P$72","v":0},{"$f":"GR!Q$72","v":0},{"$f":"GR!R$72","v":0}]
[{"$f":"\"Von \"&IF(GR!M6<>\"\",GR!M6,\"\")&\" geschuldeter Barunterhalt ohne Leistungsfähigkeit \"&IF(GR!D6<>\"\",GR!D6,\"\")","v":"Von  geschuldeter Barunterhalt ohne Leistungsfähigkeit "},null,null,{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,D$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(D$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,E$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(E$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,F$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(F$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,G$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(G$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},null,null,{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,J$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(J$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,K$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(K$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,L$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(L$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,M$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(M$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},null,{"$f":"\"Manko Barunterhalt Fr. \"&IF(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),ROUND(SUM($D$9:$G$9,$J$9:$M$9)-SUM($D$10:$G$10,$J$10:$M$10),2))&\".-\"","v":"Manko Barunterhalt Fr. FALSCH.-"}]
[{"$f":"IF(SUM(D13:G13,J13:M13)=0,\"Kein Betreuungsunterhalt geschuldet\",\"Betreuungsunterhalt\")","v":"Kein Betreuungsunterhalt geschuldet"}]
["Mittel nach Deckung Barbedarf (theoretisch / effektiv)",{"$f":"B6","v":0},{"$f":"IF(B12>0,B12,0)","v":0},null,null,null,null,{"$f":"IF(AND($H$6<>\"\",SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>0),SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9)),0)","v":0}]
["Gem. manueller Verteilung geschuldeter Betreuungsunterhalt",null,null,{"$f":"GR!F$75","v":0},{"$f":"GR!G$75","v":0},{"$f":"GR!H$75","v":0},{"$f":"GR!I$75","v":0},null,null,{"$f":"GR!O$75","v":0},{"$f":"GR!P$75","v":0},{"$f":"GR!Q$75","v":0},{"$f":"GR!R$75","v":0},null,"Manuelle Verteilung überprüfen"]
[{"$f":"\"Effektiv von \"&IF(GR!M6<>\"\",GR!M6,\"\")&\" geschuldeter Betreuungsunterhalt\"","v":"Effektiv von  geschuldeter Betreuungsunterhalt"},null,null,{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),D$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(D$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),E$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(E$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),F$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(F$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),G$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(G$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},null,null,{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),J$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(J$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),K$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(K$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),L$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(L$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),M$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(M$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},null,{"$f":"\"Manko Betreuungsunterhalt Fr. \"&IF(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),ROUND(SUM($D$13:$G$13,$J$13:$M$13)-SUM($D$14:$G$14,$J$14:$M$14),2))&\".-\"","v":"Manko Betreuungsunterhalt Fr. FALSCH.-"}]
[{"$f":"IF(B17=0,\"Kein fam. Notbedarf geschuldet\",IF(C17=0,\"Keine Geldmittel zur Deckung fam. Notbedarf vorhanden\",\"Deckung fam. Notbedarf von \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")))","v":"Kein fam. Notbedarf geschuldet"}]
["Mittel nach Deckung Kinderunterhalt",{"$f":"SUM(B12+SUM($D$14:$G$14))","v":0},null,null,null,null,null,{"$f":"IF(AND($H$12>0,SUM(GR!$M$17>SUM(GR!M54)-SUM($D$10:$G$10,$J$10:$M$10)-SUM($D$14:$G$14,$J$14:$M$14))),SUM(GR!$M$17-SUM(GR!M54)-SUM($D$10:$G$10,$J$10:$M$10)-SUM($D$14:$G$14,$J$14:$M$14)),0)","v":0}]
[{"$f":"\"Anspruch \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Deckung fam. Notbedarf (theoretisch / effektiv)\"","v":"Anspruch  zur Deckung fam. Notbedarf (theoretisch / effektiv)"},{"$f":"IF(B16<0,ABS(B16),0)","v":0},{"$f":"IF(SUM($D$13:$G$13)>SUM($D$14:$G$14),0,IF(AND(SUM($D$13:$G$13)=SUM($D$14:$G$14),$B$16>0),0,IF(AND(SUM($D$13:$G$13)=SUM($D$14:$G$14),$B$16<=0,$H$16>0,$H$16>ABS($B$16)),ABS($B$16),IF(AND(SUM($D$13:$G$13)=SUM($D$14:$G$14),$B$16<=0,$H$16<=ABS($B$16)),$H$16,0))))","v":0}]
[{"$f":"\"Korrekturrechner I   [ = Total Fr. \"&ROUND(SUM(D19:G19,J19:M19),2)&\".- / Fr. \"&ROUND(SUM(D20:G20,J20:M20),2)&\".- ]\"","v":"Korrekturrechner I   [ = Total Fr. 0.- / Fr. 0.- ]"}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Mankodeckung Barunterhalt Kinder\"","v":"Beitrag  zur Mankodeckung Barunterhalt Kinder"},null,null,{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((D$9-D$10),$B$16*(D$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((E$9-E$10),$B$16*(E$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((F$9-F$10),$B$16*(F$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((G$9-G$10),$B$16*(G$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},null,null,{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((J$9-J$10),$B$16*(J$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((K$9-K$10),$B$16*(K$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((L$9-L$10),$B$16*(L$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((M$9-M$10),$B$16*(M$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Mankodeckung Betreuungsunterhalt\"","v":"Beitrag  zur Mankodeckung Betreuungsunterhalt"},null,null,{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((D$13-D$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(D$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((E$13-E$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(E$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((F$13-F$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(F$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((G$13-G$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(G$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},null,null,{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((J$13-J$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(J$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((K$13-K$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(K$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((L$13-L$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(L$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((M$13-M$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(M$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0}]
[{"$f":"IF(AND(B22+H22<=0,B23+H23>0),\"Keine Geldmittel zur Deckung erw. Bedarf vorhanden\",IF(B23+H23=0,\"Kein erw. Bedarf geschuldet / erw. Bedarf ausgeschaltet\",\"Deckung erw. Bedarf\"))","v":"Kein erw. Bedarf geschuldet / erw. Bedarf ausgeschaltet"}]
["Mittel nach Deckung fam. Notbedarf & Kindermanko (theoretisch / effektiv)",{"$f":"IF(SUM(C17,B16)-(SUM(D$19:G$19,$J$19,$M$19)+SUM(D$20:G$20,$J$20:$M$20))>=0,SUM(C17,B16)-(SUM(D$19:G$19,$J$19:$M$19)+SUM(D$20:G$20,$J$20:$M$20)),SUM(C17,B16))","v":0},{"$f":"IF(B22>0,B22,0)","v":0},null,null,null,null,{"$f":"IF($H$16-$C$17>0,$H$16-$C$17,0)","v":0}]
["Erweiterter Bedarf",{"$f":"GR!E54","v":0},null,null,null,null,null,{"$f":"GR!N54","v":0}]
["Deckungsanspruch insgesamt",{"$f":"IF(AND(B23=0,H23=0),0,IF((B22+H22)*(B23/(B23+H23))>0,MIN((B22+H22)*(B23/(B23+H23)),B23),0))","v":0},null,null,null,null,null,{"$f":"IF(AND(B23=0,H23=0),0,IF((B22+H22)*(H23/(B23+H23))>0,MIN((B22+H22)*(H23/(B23+H23)),H23),0))","v":0}]
[{"$f":"\"Deckung erw. Bedarf \"&IF(GR!D6<>\"\",GR!D6,\"\")&\" durch \"&IF(GR!M6<>\"\",GR!M6,\"\")","v":"Deckung erw. Bedarf  durch "},{"$f":"IF(H22=0,0,IF(OR(B23=0,C22>B23),0,IF(H23=0,MIN(H22,B23-C22),IF(AND(H22>0,H23>0,B23-C22>0,C22/B23<H22/H23,B22+H22>=B23+H23),MIN(((C22+H22)*(B23/(B23+H23)))-C22,B24-C22,B23),IF(AND(H22>0,H23>0,B23-C22>0,C22/B23<H22/H23),MIN(B24-C22,B23),IF(AND(H22>0,H23>0,B23-C22>0,C22/B23>H22/H23),0,IF(AND(H22>0,H23>0,B23-C22>0,C22/B23=H22/H23),0,IF(AND(H22>0,H23>0,B23-C22<=0),0,0))))))))","v":0}]
[{"$f":"\"Korrekturrechner II   [ = Total Fr. \"&ROUND(SUM(D27:G27,J27:M27),2)&\".- ]\"","v":"Korrekturrechner II   [ = Total Fr. 0.- ]"}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" an Kinderunterhaltsbeiträge zur verhältnismässigen Deckung erw. Bedarf \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")","v":"Beitrag  an Kinderunterhaltsbeiträge zur verhältnismässigen Deckung erw. Bedarf "},null,null,{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(D$9/SUM($D$9:$G$9)))-($H$22*(D$9/SUM($D$9:$G$9))),($H$23-$H$22)*(D$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(D$9/SUM($D$9:$G$9)))-($H$22*(D$9/SUM($D$9:$G$9))),($H$23-$H$22)*(D$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(D$9/SUM($D$9:$G$9)))-($H$22*(D$9/SUM($D$9:$G$9))),($H$23-$H$22)*(D$9/SUM($D$9:$G$9))),0))))))","v":0},{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(E$9/SUM($D$9:$G$9)))-($H$22*(E$9/SUM($D$9:$G$9))),($H$23-$H$22)*(E$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(E$9/SUM($D$9:$G$9)))-($H$22*(E$9/SUM($D$9:$G$9))),($H$23-$H$22)*(E$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(E$9/SUM($D$9:$G$9)))-($H$22*(E$9/SUM($D$9:$G$9))),($H$23-$H$22)*(E$9/SUM($D$9:$G$9))),0))))))","v":0},{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(F$9/SUM($D$9:$G$9)))-($H$22*(F$9/SUM($D$9:$G$9))),($H$23-$H$22)*(F$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(F$9/SUM($D$9:$G$9)))-($H$22*(F$9/SUM($D$9:$G$9))),($H$23-$H$22)*(F$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(F$9/SUM($D$9:$G$9)))-($H$22*(F$9/SUM($D$9:$G$9))),($H$23-$H$22)*(F$9/SUM($D$9:$G$9))),0))))))","v":0},{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(G$9/SUM($D$9:$G$9)))-($H$22*(G$9/SUM($D$9:$G$9))),($H$23-$H$22)*(G$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(G$9/SUM($D$9:$G$9)))-($H$22*(G$9/SUM($D$9:$G$9))),($H$23-$H$22)*(G$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(G$9/SUM($D$9:$G$9)))-($H$22*(G$9/SUM($D$9:$G$9))),($H$23-$H$22)*(G$9/SUM($D$9:$G$9))),0))))))","v":0}]
[{"$f":"IF(GR!B82<=0,\"Kein Überschuss vorhanden\",IF(AND(GR!B4=\"unverheiratet\",GR!B80=\"\"),\"Überschussaufteilung (kein Überschussanspruch für Elternteil 1)\",IF(AND(GR!B4=\"verheiratet\",GR!B80=\"\"),\"Überschussaufteilung\",\"Überschussaufteilung\")))","v":"Kein Überschuss vorhanden"}]
[{"$f":"\"Überschuss \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" / gesamthaft verbleibender Überschuss / Überschuss \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\"\"","v":"Überschuss  / gesamthaft verbleibender Überschuss / Überschuss "},{"$f":"IF(AND(C22>=B23,H22>=H23),C22-B23,IF(AND(C22+H22>B23+H23,C22>B23,H22<=H23),C22-B23-SUM(D27:G27),0))","v":0},null,{"$f":"GR!B82","v":0},null,null,null,{"$f":"IF(AND(C22>=B23,H22>=H23),H22-H23,IF(AND(C22+H22>B23+H23,C22<B23,H22>H23),(C22+H22)-(B23+H23),0))","v":0}]
["Anteil am (Gesamt-)Überschuss in Fr. gem. Verteilung in GR Zeile 83",{"$f":"SUM(GR!D$83*GR!$B$82)","v":0},null,{"$f":"SUM(GR!F$83*GR!$B$82)","v":0},{"$f":"SUM(GR!G$83*GR!$B$82)","v":0},{"$f":"SUM(GR!H$83*GR!$B$82)","v":0},{"$f":"SUM(GR!I$83*GR!$B$82)","v":0},{"$f":"SUM(GR!M$83*GR!$B$82)","v":0},null,{"$f":"SUM(GR!O$83*GR!$B$82)","v":0},{"$f":"SUM(GR!P$83*GR!$B$82)","v":0},{"$f":"SUM(GR!Q$83*GR!$B$82)","v":0},{"$f":"SUM(GR!R$83*GR!$B$82)","v":0},null,"Überschussverteilung in GR Zeile 83 kontrollieren"]
["Deckung je Haushalt durch Eigenmittel",{"$f":"IF(GR!B80<=0,0,IF(AND(B29>=SUM(B30:G30),SUM(B30:G30)>0),SUM(B30:G30)*(B30/(SUM(B30:G30))),IF(B29<SUM(B30:G30),B29*(B30/(SUM(B30:G30))),0)))","v":0},null,{"$f":"IF(GR!$B$80<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($B$30:$G$30)>0),SUM($B$30:$G$30)*(D$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(D$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(GR!$B$80<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($D$30:$G$30)>0),SUM($B$30:$G$30)*(E$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(E$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(GR!$B$80<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($B$30:$G$30)>0),SUM($B$30:$G$30)*(F$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(F$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(GR!$B$80<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($B$30:$G$30)>0),SUM($B$30:$G$30)*(G$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(G$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(GR!$B$80<=0,0,IF($H$29>=SUM($H$30:$K$30),$H$30,IF(AND($H$29<SUM($H$30:$K$30),SUM($H$30:$K$30)>0),$H$29*(H$30/SUM($H$30:$K$30)),0)))","v":0},null,{"$f":"IF(GR!$B$80<=0,0,IF($H$29>=SUM($H$30:$M$30),J$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(J$30/SUM($H$30:$M$30)),0)))","v":0},{"$f":"IF(GR!$B$80<=0,0,IF($H$29>=SUM($H$30:$M$30),K$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(K$30/SUM($H$30:$M$30)),0)))","v":0},{"$f":"IF(GR!$B$80<=0,0,IF($H$29>=SUM($H$30:$M$30),L$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(L$30/SUM($H$30:$M$30)),0)))","v":0},{"$f":"IF(GR!$B$80<=0,0,IF($H$29>=SUM($H$30:$M$30),M$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(M$30/SUM($H$30:$M$30)),0)))","v":0}]
["Ansprüche zur Deckung Überschussanteile",{"$f":"B30-B31","v":0},null,{"$f":"D30-D31","v":0},{"$f":"E30-E31","v":0},{"$f":"F30-F31","v":0},{"$f":"G30-G31","v":0},null,null,{"$f":"IF($H$29>=SUM($H$30:$M$30),J$31,$H$29*(J$30/SUM($H$30:$M$30)))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),K$31,$H$29*(K$30/SUM($H$30:$M$30)))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),L$31,$H$29*(L$30/SUM($H$30:$M$30)))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),M$31,$H$29*(M$30/SUM($H$30:$M$30)))","v":0}]
[{"$f":"\"Korrekturrechner III   [ = Total Fr. \"&ROUND(SUM(D34:G34),2)&\".- ]\"","v":"Korrekturrechner III   [ = Total Fr. 0.- ]"}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Deckung der Überschussanteile der Kinder in Spalte D bis G\"","v":"Beitrag  zur Deckung der Überschussanteile der Kinder in Spalte D bis G"},null,null,{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(D$9/SUM($D$9:$G$9)),0))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(E$9/SUM($D$9:$G$9)),0))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(F$9/SUM($D$9:$G$9)),0))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(G$9/SUM($D$9:$G$9)),0))","v":0}]
[{"$f":"IF(SUM(B40:C40,D39:G39,J39:M39)=0,\"Keine Mankos vorhanden \",\"Mankos\")","v":"Keine Mankos vorhanden "}]
["Theoretische Unterhaltsansprüche",{"$f":"SUM(B$17,B$23,$B$32)","v":0},null,{"$f":"SUM(D$9,D$13,D$32)","v":0},{"$f":"SUM(E$9,E$13,E$32)","v":0},{"$f":"SUM(F$9,F$13,F$32)","v":0},{"$f":"SUM(G$9,G$13,G$32)","v":0},null,null,{"$f":"SUM(J$9,J$13,J$32)","v":0},{"$f":"SUM(K$9,K$13,K$32)","v":0},{"$f":"SUM(L$9,L$13,L$32)","v":0},{"$f":"SUM(M$9,M$13,M$32)","v":0}]
[{"$f":"\"Effektive Unterhaltsbeiträge von \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")","v":"Effektive Unterhaltsbeiträge von "},{"$f":"SUM($C$17,B25,B$30-B$31)","v":0},null,{"$f":"SUM(SUM(D$10,D$14,D$30-D$31)-D$27-D$34)","v":0},{"$f":"SUM(SUM(E$10,E$14,E$30-E$31)-E$27-E$34)","v":0},{"$f":"SUM(SUM(F$10,F$14,F$30-F$31)-F$27-F$34)","v":0},{"$f":"SUM(SUM(G$10,G$14,G$30-G$31)-G$27-G$34)","v":0},null,null,{"$f":"SUM(J$10,J$14,J$31)","v":0},{"$f":"SUM(K$10,K$14,K$31)","v":0},{"$f":"SUM(L$10,L$14,L$31)","v":0},{"$f":"SUM(M$10,M$14,M$31)","v":0}]
[{"$f":"\"Anteil Unterhaltsbeiträge von \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")","v":"Anteil Unterhaltsbeiträge von "},{"$f":"B24-B25","v":0},null,{"$f":"SUM(D$19,D$20,D$27,D$34)","v":0},{"$f":"SUM(E$19,E$20,E$27,E$34)","v":0},{"$f":"SUM(F$19,F$20,F$27,F$34)","v":0},{"$f":"SUM(G$19,G$20,G$27,G$34)","v":0},null,null,{"$f":"SUM(J$19,J$20,J$27,J$34)","v":0},{"$f":"SUM(K$19,K$20,K$27,K$34)","v":0},{"$f":"SUM(L$19,L$20,L$27,L$34)","v":0},{"$f":"SUM(M$19,M$20,M$27,M$34)","v":0}]
["Manko pro Person",{"$f":"IF(SUM(($B$37-$B$38)-SUM(($B$36-$B$38)-$B$23))>=0,0,SUM(($B$37-$B$38)-SUM(($B$36-$B$38)-$B$23)))","v":0},{"$f":"B$37+B$38-B$36","v":0},{"$f":"D$37+D$38-D$36","v":0},{"$f":"E$37+E$38-E$36","v":0},{"$f":"F$37+F$38-F$36","v":0},{"$f":"G$37+G$38-G$36","v":0},null,null,{"$f":"J$37+J$38-J$36","v":0},{"$f":"K$37+K$38-K$36","v":0},{"$f":"L$37+L$38-L$36","v":0},{"$f":"M$37+M$38-M$36","v":0}]
[{"$f":"\"Effektives Manko \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" abzüglich Manko Betreuungsunterhalt Kinder\"","v":"Effektives Manko  abzüglich Manko Betreuungsunterhalt Kinder"},{"$f":"IF(B$39>=0,0,IF(AND(B$39<0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)>0),ROUND(MIN(B$39+(SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)),0),1),IF(AND(B$39<=0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)=0),B$39,0)))","v":0},{"$f":"IF(C$39>=0,0,IF(AND(C$39<0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)>0),ROUND(MIN(C$39+(SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)),0),1),IF(AND(C$39<=0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)=0),C$39,0)))","v":0}]
[{"$f":"IF(B43+H43=0,\"Keine Unterhaltsbeiträge geschuldet\",\"Von \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\" zu leistende Unterhaltsbeiträge\")","v":"Keine Unterhaltsbeiträge geschuldet"}]
["Zuzusprechender Unterhalt pro Kopf",{"$f":"ROUND(B$37,1)","v":0},null,{"$f":"ROUND(D$37,1)","v":0},{"$f":"ROUND(E$37,1)","v":0},{"$f":"ROUND(F$37,1)","v":0},{"$f":"ROUND(G$37,1)","v":0},null,null,{"$f":"ROUND(J$37,1)","v":0},{"$f":"ROUND(K$37,1)","v":0},{"$f":"ROUND(L$37,1)","v":0},{"$f":"ROUND(M$37,1)","v":0}]
["Zuzusprechender Unterhalt pro Haushalt",{"$f":"SUM(B42:G42)","v":0},null,null,null,null,null,{"$f":"J42+K42","v":0},{"$f":"I39","v":0}]

{"sheet":"PhR","index":2,"n_rows":49,"n_cols":19,"rows_kept":49,"cut":false,"hidden":false,"merged":[[15,2,15,3],[15,11,15,12],[17,2,17,3],[11,11,11,12],[12,2,12,3],[12,11,12,12],[13,0,13,18],[17,11,17,12],[11,2,11,3],[14,1,14,18],[10,11,10,12],[3,2,3,3],[3,11,3,12],[6,2,6,3],[6,11,6,12],[5,2,5,3],[5,11,5,12],[2,0,2,18],[7,11,7,12],[8,11,8,12],[9,11,9,12],[1,2,1,3],[1,11,1,12],[9,2,9,3],[8,2,8,3],[18,2,18,3],[18,11,18,12],[19,11,19,12],[37,0,37,18],[25,0,25,18],[24,2,24,3],[24,11,24,12],[20,2,20,3],[20,11,20,12],[21,2,21,3],[21,11,21,12],[22,11,22,12],[23,2,23,3],[23,11,23,12],[27,2,27,3],[27,11,27,12],[29,2,29,3],[29,11,29,12],[30,2,30,3],[30,11,30,12],[31,11,31,12],[32,2,32,3],[32,11,32,12],[33,2,33,3],[33,11,33,12],[34,11,34,12],[35,2,35,3],[35,11,35,12],[36,2,36,3],[36,11,36,12],[39,2,39,3],[39,11,39,12],[26,1,26,18],[38,1,38,18],[47,2,47,3],[47,11,47,12],[48,2,48,3],[48,11,48,12],[44,2,44,3],[44,11,44,12],[45,2,45,3],[45,11,45,12],[46,11,46,12],[41,2,41,3],[41,11,41,12],[42,2,42,3],[42,11,42,12],[43,11,43,12]]}
[]
["Position","Vorschlag / Totale",{"$f":"IF(GR!D6<>\"\",GR!D6,\"\")","v":""},null,{"$f":"IF(GR!F6<>\"\",GR!F6,\"\")","v":""},{"$f":"IF(GR!G6<>\"\",GR!G6,\"\")","v":""},{"$f":"IF(GR!H6<>\"\",GR!H6,\"\")","v":""},{"$f":"IF(GR!I6<>\"\",GR!I6,\"\")","v":""},"LH-Kosten betr. Person",{"$f":"IF(GR!K6<>\"\",GR!K6,\"\")","v":""},"Vorschlag / Totale",{"$f":"IF(GR!M6<>\"\",GR!M6,\"\")","v":""},null,{"$f":"IF(GR!O6<>\"\",GR!O6,\"\")","v":""},{"$f":"IF(GR!P6<>\"\",GR!P6,\"\")","v":""},{"$f":"IF(GR!Q6<>\"\",GR!Q6,\"\")","v":""},{"$f":"IF(GR!R6<>\"\",GR!R6,\"\")","v":""},"LH-Kosten betr. Person",{"$f":"IF(GR!T6<>\"\",GR!T6,\"\")","v":""}]
["Übersicht = Phase I   [...] - [...]"]
["Einkommen",null,{"$f":"GR!D17","v":0},null,{"$f":"GR!F17","v":0},{"$f":"GR!G17","v":0},{"$f":"GR!H17","v":0},{"$f":"GR!I17","v":0},null,{"$f":"GR!K17","v":0},null,{"$f":"GR!M17","v":0},null,{"$f":"GR!O17","v":0},{"$f":"GR!P17","v":0},{"$f":"GR!Q17","v":0},{"$f":"GR!R17","v":0},null,{"$f":"GR!T17","v":0}]
["Bedarf (Notbedarf / erw. Bedarf)",null,{"$f":"GR!D54","v":0},{"$f":"GR!E54","v":0},{"$f":"GR!F54","v":0},{"$f":"GR!G54","v":0},{"$f":"GR!H54","v":0},{"$f":"GR!I54","v":0},null,{"$f":"GR!K54","v":0},null,{"$f":"GR!M54","v":0},{"$f":"GR!N54","v":0},{"$f":"GR!O54","v":0},{"$f":"GR!P54","v":0},{"$f":"GR!Q54","v":0},{"$f":"GR!R54","v":0},null,{"$f":"GR!T54","v":0}]
["Gesamtbedarf / LH-Kosten",null,{"$f":"SUM(C5,D5)","v":0},null,null,null,null,null,{"$f":"GR!J54","v":0},null,null,{"$f":"SUM(L5,M5)","v":0},null,null,null,null,null,{"$f":"GR!S54","v":0}]
["Barunterhalt effektiv",null,null,null,{"$f":"GR!F72","v":0},{"$f":"GR!G72","v":0},{"$f":"GR!H72","v":0},{"$f":"GR!I72","v":0},null,null,null,null,null,{"$f":"GR!O72","v":0},{"$f":"GR!P72","v":0},{"$f":"GR!Q72","v":0},{"$f":"GR!R72","v":0}]
["Betreuungsunterhalt (Vorschlag / effektiv)",{"$f":"GR!J75","v":0},null,null,{"$f":"GR!F75","v":0},{"$f":"GR!G75","v":0},{"$f":"GR!H75","v":0},{"$f":"GR!I75","v":0},null,null,{"$f":"GR!S75","v":0},null,null,{"$f":"GR!O75","v":0},{"$f":"GR!P75","v":0},{"$f":"GR!Q75","v":0},{"$f":"GR!R75","v":0}]
["Überschussanteil in % (Summe / Verteilung)",{"$f":"GR!B83","v":0},{"$f":"GR!D83","v":0},null,{"$f":"GR!F83","v":0},{"$f":"GR!G83","v":0},{"$f":"GR!H83","v":0},{"$f":"GR!I83","v":0},null,null,null,{"$f":"GR!M83","v":0},null,{"$f":"GR!O83","v":0},{"$f":"GR!P83","v":0},{"$f":"GR!Q83","v":0},{"$f":"GR!R83","v":0}]
["Vorhandener Überschuss / Überschussanteile in Fr.",{"$f":"GR!B82","v":0},{"$f":"GR!D84","v":0},null,{"$f":"GR!F84","v":0},{"$f":"GR!G84","v":0},{"$f":"GR!H84","v":0},{"$f":"GR!I84","v":0},null,null,null,{"$f":"GR!M84","v":0},null,{"$f":"GR!O84","v":0},{"$f":"GR!P84","v":0},{"$f":"GR!Q84","v":0},{"$f":"GR!R84","v":0}]
["Manko pro Person",null,{"$f":"RT!B40","v":0},{"$f":"RT!C40","v":0},{"$f":"RT!D39","v":0},{"$f":"RT!E39","v":0},{"$f":"RT!F39","v":0},{"$f":"RT!G39","v":0},null,null,null,null,null,{"$f":"RT!J39","v":0},{"$f":"RT!K39","v":0},{"$f":"RT!L39","v":0},{"$f":"RT!M39","v":0}]
["Zuzusprechender Unterhalt pro Kopf",null,{"$f":"RT!B42","v":0},null,{"$f":"RT!D42","v":0},{"$f":"RT!E42","v":0},{"$f":"RT!F42","v":0},{"$f":"RT!G42","v":0},null,null,null,null,null,{"$f":"RT!J$42","v":0},{"$f":"RT!K$42","v":0},{"$f":"RT!L$42","v":0},{"$f":"RT!M$42","v":0}]
["Zuzusprechender Unterhalt pro Haushalt",null,{"$f":"RT!$B$43","v":0},null,null,null,null,null,null,null,null,{"$f":"RT!H43","v":0}]
["Phase II   [...] - [...]"]
["Abänderungsgründe:","[Hier können die Gründe für die Abänderung der Unterhaltsbeiträge festgehalten werden.]"]
["Verändertes Einkommen eingeben"]
["Veränderter Bedarf eingeben\n(Notbedarf / erw. Bedarf)"]
["Gesamtbedarf / Veränderte LH-Kosten eingeben",null,{"$f":"SUM(C17,D17)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(L17,M17)","v":0}]
["Barunterhalt effektiv",null,null,null,{"$f":"Ph1GR!F29","v":0},{"$f":"Ph1GR!G29","v":0},{"$f":"Ph1GR!H29","v":0},{"$f":"Ph1GR!I29","v":0},null,null,null,null,null,{"$f":"Ph1GR!O29","v":0},{"$f":"Ph1GR!P29","v":0},{"$f":"Ph1GR!Q29","v":0},{"$f":"Ph1GR!R29","v":0}]
["Betreuungsunterhalt eingeben (Vorschlag / effektiv)",{"$f":"Ph1GR!C16","v":0},null,null,null,null,null,null,null,null,{"$f":"Ph1GR!S16","v":0}]
["Überschussanteil in % eingeben (Summe / Verteilung)",{"$f":"ROUND(SUM(C21:H21,L21:Q21),3)","v":0}]
["Vorhandener Überschuss / Überschussanteile in Fr.",{"$f":"Ph1GR!B39","v":0},{"$f":"C21*Ph1GR!B39","v":0},null,{"$f":"E21*Ph1GR!$B$39","v":0},{"$f":"F21*Ph1GR!$B$39","v":0},{"$f":"G21*Ph1GR!$B$39","v":0},{"$f":"H21*Ph1GR!$B$39","v":0},null,null,null,{"$f":"L21*Ph1GR!B39","v":0},null,{"$f":"N21*Ph1GR!$B$39","v":0},{"$f":"O21*Ph1GR!$B$39","v":0},{"$f":"P21*Ph1GR!$B$39","v":0},{"$f":"Q21*Ph1GR!$B$39","v":0}]
["Manko pro Person",null,{"$f":"Ph1RT!B40","v":0},{"$f":"Ph1RT!C40","v":0},{"$f":"Ph1RT!D39","v":0},{"$f":"Ph1RT!E39","v":0},{"$f":"Ph1RT!F39","v":0},{"$f":"Ph1RT!G39","v":0},null,null,null,null,null,{"$f":"Ph1RT!J39","v":0},{"$f":"Ph1RT!K39","v":0},{"$f":"Ph1RT!L39","v":0},{"$f":"Ph1RT!M39","v":0}]
["Zuzusprechender Unterhalt pro Kopf",null,{"$f":"Ph1RT!B42","v":0},null,{"$f":"IF(Ph1RT!D42>=0,Ph1RT!D42,0)","v":0},{"$f":"IF(Ph1RT!E42>=0,Ph1RT!E42,0)","v":0},{"$f":"IF(Ph1RT!F42>=0,Ph1RT!F42,0)","v":0},{"$f":"IF(Ph1RT!G42>=0,Ph1RT!G42,0)","v":0},null,null,null,null,null,{"$f":"IF(Ph1RT!J42>=0,Ph1RT!J42,0)","v":0},{"$f":"IF(Ph1RT!K42>=0,Ph1RT!K42,0)","v":0},{"$f":"IF(Ph1RT!L42>=0,Ph1RT!L42,0)","v":0},{"$f":"IF(Ph1RT!M42>=0,Ph1RT!M42,0)","v":0}]
["Zuzusprechender Unterhalt pro Haushalt",null,{"$f":"IF(Ph1RT!B43>=0,Ph1RT!B43,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Ph1RT!H43>=0,Ph1RT!H43,0)","v":0}]
["Phase III   [...] - [...]"]
["Abänderungsgründe:","[Hier können die Gründe für die Abänderung der Unterhaltsbeiträge festgehalten werden.]"]
["Verändertes Einkommen eingeben"]
["Veränderter Bedarf eingeben\n(Notbedarf / erw. Bedarf)"]
["Gesamtbedarf / Veränderte LH-Kosten eingeben",null,{"$f":"SUM(C29,D29)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(L29,M29)","v":0}]
["Barunterhalt effektiv",null,null,null,{"$f":"Ph2GR!F29","v":0},{"$f":"Ph2GR!G29","v":0},{"$f":"Ph2GR!H29","v":0},{"$f":"H18","v":0},null,null,null,null,null,{"$f":"Ph2GR!O29","v":0},{"$f":"Ph2GR!P29","v":0},{"$f":"Ph2GR!Q29","v":0},{"$f":"Ph2GR!R29","v":0}]
["Betreuungsunterhalt eingeben (Vorschlag / effektiv)",{"$f":"Ph2GR!C16","v":0},null,null,null,null,null,null,null,null,{"$f":"Ph2GR!S16","v":0}]
["Überschussanteil in % eingeben (Summe / Verteilung)",{"$f":"ROUND(SUM(C33:H33,L33:Q33),3)","v":0}]
["Vorhandener Überschuss / Überschussanteile in Fr.",{"$f":"Ph2GR!B39","v":0},{"$f":"C33*Ph2GR!B39","v":0},null,{"$f":"E33*Ph2GR!$B$39","v":0},{"$f":"F33*Ph2GR!$B$39","v":0},{"$f":"G33*Ph2GR!$B$39","v":0},{"$f":"H33*Ph2GR!$B$39","v":0},null,null,null,{"$f":"L33*Ph2GR!B39","v":0},null,{"$f":"N33*Ph2GR!$B$39","v":0},{"$f":"O33*Ph2GR!$B$39","v":0},{"$f":"P33*Ph2GR!$B$39","v":0},{"$f":"Q33*Ph2GR!$B$39","v":0}]
["Manko pro Person",null,{"$f":"Ph2RT!B40","v":0},{"$f":"Ph2RT!C40","v":0},{"$f":"Ph2RT!D39","v":0},{"$f":"Ph2RT!E39","v":0},{"$f":"Ph2RT!F39","v":0},{"$f":"Ph2RT!G39","v":0},null,null,null,null,null,{"$f":"Ph2RT!J39","v":0},{"$f":"Ph2RT!K39","v":0},{"$f":"Ph2RT!L39","v":0},{"$f":"Ph2RT!M39","v":0}]
["Zuzusprechender Unterhalt pro Kopf",null,{"$f":"Ph2RT!B42","v":0},null,{"$f":"IF(Ph2RT!D42>=0,Ph2RT!D42,0)","v":0},{"$f":"IF(Ph2RT!E42>=0,Ph2RT!E42,0)","v":0},{"$f":"IF(Ph2RT!F42>=0,Ph2RT!F42,0)","v":0},{"$f":"IF(Ph2RT!G42>=0,Ph2RT!G42,0)","v":0},null,null,null,null,null,{"$f":"IF(Ph2RT!J42>=0,Ph2RT!J42,0)","v":0},{"$f":"IF(Ph2RT!K42>=0,Ph2RT!K42,0)","v":0},{"$f":"IF(Ph2RT!L42>=0,Ph2RT!L42,0)","v":0},{"$f":"IF(Ph2RT!M42>=0,Ph2RT!M42,0)","v":0}]
["Zuzusprechender Unterhalt pro Haushalt",null,{"$f":"IF(Ph2RT!B43>=0,Ph2RT!B43,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Ph2RT!H43>=0,Ph2RT!H43,0)","v":0}]
["Phase IV   [...] - [...]"]
["Abänderungsgründe:","[Hier können die Gründe für die Abänderung der Unterhaltsbeiträge festgehalten werden.]"]
["Verändertes Einkommen eingeben"]
["Veränderter Bedarf eingeben\n(Notbedarf / erw. Bedarf)"]
["Gesamtbedarf / Veränderte LH-Kosten eingeben",null,{"$f":"SUM(C41,D41)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(L41,M41)","v":0}]
["Barunterhalt effektiv",null,null,null,{"$f":"Ph3GR!F29","v":0},{"$f":"Ph3GR!G29","v":0},{"$f":"Ph3GR!H29","v":0},{"$f":"H33","v":0},null,null,null,null,null,{"$f":"Ph3GR!O29","v":0},{"$f":"Ph3GR!P29","v":0},{"$f":"Ph3GR!Q29","v":0},{"$f":"Ph3GR!R29","v":0}]
["Betreuungsunterhalt eingeben (Vorschlag / effektiv)",{"$f":"Ph3GR!C16","v":0},null,null,null,null,null,null,null,null,{"$f":"Ph3GR!S16","v":0}]
["Überschussanteil in % eingeben (Summe / Verteilung)",{"$f":"ROUND(SUM(C45:H45,L45:Q45),3)","v":0}]
["Vorhandener Überschuss / Überschussanteile in Fr.",{"$f":"Ph3GR!B39","v":0},{"$f":"C45*Ph3GR!B39","v":0},null,{"$f":"E45*Ph3GR!$B$39","v":0},{"$f":"F45*Ph3GR!$B$39","v":0},{"$f":"G45*Ph3GR!$B$39","v":0},{"$f":"H45*Ph3GR!$B$39","v":0},null,null,null,{"$f":"L45*Ph3GR!B39","v":0},null,{"$f":"N45*Ph3GR!$B$39","v":0},{"$f":"O45*Ph3GR!$B$39","v":0},{"$f":"P45*Ph3GR!$B$39","v":0},{"$f":"Q45*Ph3GR!$B$39","v":0}]
["Manko pro Person",null,{"$f":"Ph3RT!B40","v":0},{"$f":"Ph3RT!C40","v":0},{"$f":"Ph3RT!D39","v":0},{"$f":"Ph3RT!E39","v":0},{"$f":"Ph3RT!F39","v":0},{"$f":"Ph3RT!G39","v":0},null,null,null,null,null,{"$f":"Ph3RT!J39","v":0},{"$f":"Ph3RT!K39","v":0},{"$f":"Ph3RT!L39","v":0},{"$f":"Ph3RT!M39","v":0}]
["Zuzusprechender Unterhalt pro Kopf",null,{"$f":"Ph3RT!B42","v":0},null,{"$f":"IF(Ph3RT!D42>=0,Ph3RT!D42,0)","v":0},{"$f":"IF(Ph3RT!E42>=0,Ph3RT!E42,0)","v":0},{"$f":"IF(Ph3RT!F42>=0,Ph3RT!F42,0)","v":0},{"$f":"IF(Ph3RT!G42>=0,Ph3RT!G42,0)","v":0},null,null,null,null,null,{"$f":"IF(Ph3RT!J42>=0,Ph3RT!J42,0)","v":0},{"$f":"IF(Ph3RT!K42>=0,Ph3RT!K42,0)","v":0},{"$f":"IF(Ph3RT!L42>=0,Ph3RT!L42,0)","v":0},{"$f":"IF(Ph3RT!M42>=0,Ph3RT!M42,0)","v":0}]
["Zuzusprechender Unterhalt pro Haushalt",null,{"$f":"IF(Ph3RT!B43>=0,Ph3RT!B43,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Ph3RT!H43>=0,Ph3RT!H43,0)","v":0}]

{"sheet":"Ph1GR","index":3,"n_rows":41,"n_cols":21,"rows_kept":41,"cut":false,"hidden":true,"merged":[[1,0,1,20],[2,2,2,10],[2,11,2,19],[3,3,3,4],[3,12,3,13],[4,16,4,17],[5,3,5,4],[5,12,5,13],[6,0,6,20],[7,0,7,1],[7,3,7,4],[7,12,7,13],[4,3,4,4],[4,5,4,6],[4,7,4,8],[4,12,4,13],[4,14,4,15],[8,0,8,20],[9,3,9,4],[9,5,9,8],[9,12,9,13],[9,14,9,17],[10,0,10,1],[11,0,11,1],[11,3,11,4],[11,5,11,8],[11,12,11,13],[29,0,29,20],[11,18,11,20],[12,0,12,20],[14,3,14,4],[14,12,14,13],[15,0,15,1],[15,19,15,20],[11,14,11,17],[16,0,16,20],[17,0,17,20],[18,3,18,4],[18,12,18,13],[24,0,24,20],[39,3,39,4],[39,12,39,13],[40,3,40,4],[40,12,40,13],[30,3,30,9],[30,12,30,18],[33,0,33,20],[37,0,37,20],[38,3,38,8],[38,12,38,17]]}
["Phase II"]
["Grunddaten - Geschäfts-Nr."]
["Position","Quelle","Finanziell weniger leistungsfähiger Elternteil (grds. mit überwiegendem Betreuungsanteil)",null,null,null,null,null,null,null,null,"Anderer Elternteil",null,null,null,null,null,null,null,null,"Quelle"]
["Zivilstand",null,null,"Elternteil 1",null,"Kind 1","Kind 2","Kind 3","Kind 4",null,"Neuer Partner",null,"Elternteil 2",null,"Kind 1","Kind 2","Kind 3","Kind 4",null,"Neuer Partner"]
["Stichtag eingeben"]
["Name eingeben",null,null,{"$f":"IF(GR!D6<>\"\",GR!D6,\"\")","v":""},null,{"$f":"IF(GR!F6<>\"\",GR!F6,\"\")","v":""},{"$f":"IF(GR!G6<>\"\",GR!G6,\"\")","v":""},{"$f":"IF(GR!H6<>\"\",GR!H6,\"\")","v":""},{"$f":"IF(GR!I6<>\"\",GR!I6,\"\")","v":""},null,{"$f":"IF(GR!K6<>\"\",GR!K6,\"\")","v":""},null,{"$f":"IF(GR!M6<>\"\",GR!M6,\"\")","v":""},null,{"$f":"IF(GR!O6<>\"\",GR!O6,\"\")","v":""},{"$f":"IF(GR!P6<>\"\",GR!P6,\"\")","v":""},{"$f":"IF(GR!Q6<>\"\",GR!Q6,\"\")","v":""},{"$f":"IF(GR!R6<>\"\",GR!R6,\"\")","v":""},null,{"$f":"IF(GR!T6<>\"\",GR!T6,\"\")","v":""}]
["Einkommensberechnung"]
["Monatl. Einkommen",null,null,{"$f":"PhR!C16","v":0},null,{"$f":"PhR!E16","v":0},{"$f":"PhR!F16","v":0},{"$f":"PhR!G16","v":0},{"$f":"PhR!H16","v":0},null,{"$f":"PhR!J16","v":0},null,{"$f":"PhR!L16","v":0},null,{"$f":"PhR!N16","v":0},{"$f":"PhR!O16","v":0},{"$f":"PhR!P16","v":0},{"$f":"PhR!Q16","v":0},null,{"$f":"PhR!S16","v":0}]
["Bedarfsberechnung"]
[null,"Quelle","Kosten effektiv","Bedarf",null,"Barbedarfe Kinder",null,null,null,"LH-Kosten",{"$f":"\"Bedarf \"&IF(K6=\"\",\"\",K6)&\"\"","v":"Bedarf "},"Kosten effektiv","Bedarf",null,"Barbedarfe Kinder",null,null,null,"LH-Kosten",{"$f":"\"Bedarf \"&IF(T6=\"\",\"\",T6)&\"\"","v":"Bedarf "},"Quelle"]
["Bedarf Summe",null,{"$f":"SUM(D11:I11)","v":0},{"$f":"PhR!C17","v":0},{"$f":"PhR!D17","v":0},{"$f":"PhR!E17","v":0},{"$f":"PhR!F17","v":0},{"$f":"PhR!G17","v":0},{"$f":"PhR!H17","v":0},{"$f":"PhR!I18","v":0},{"$f":"PhR!J17","v":0},{"$f":"SUM(M11:R11)","v":0},{"$f":"PhR!L17","v":0},{"$f":"PhR!M17","v":0},{"$f":"PhR!N17","v":0},{"$f":"PhR!O17","v":0},{"$f":"PhR!P17","v":0},{"$f":"PhR!Q17","v":0},{"$f":"PhR!R18","v":0},{"$f":"PhR!S17","v":0}]
["Gesamtbedarf / Kinderbedarfe",null,null,{"$f":"SUM(D11:E11)","v":0},null,{"$f":"SUM(F11:I11)","v":0},null,null,null,null,null,null,{"$f":"SUM(M11:N11)","v":0},null,{"$f":"SUM(O11:R11)","v":0}]
[{"$f":"IF(C16=0,\"Kein Betreuungsunterhalt geschuldet\",\"Betreuungsunterhalt\")","v":"Kein Betreuungsunterhalt geschuldet"}]
["Lebenshaltungskosten",null,null,null,null,null,null,null,null,{"$f":"J$11","v":0},null,null,null,null,null,null,null,null,{"$f":"S$11","v":0}]
["Einkommen",null,null,{"$f":"D$8","v":0},null,null,null,null,null,null,null,null,{"$f":"M8","v":0}]
["Betreuungsunterhalt",null,{"$f":"IF(SUM(J$11-D$8)>=0,SUM(J$11-D$8),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M15=\"\",SUM(S$11-T$8)>0),SUM(S$11-T$8),IF(AND(T15=\"\",SUM(S$11-M$8)>0),SUM(S$11-M$8),0))","v":0},"Betreuungsunterhalt"]
["Übersicht finanzielle Verhältnisse / Verteilung Betreuungsunterhalt und Überschuss"]
["Verfügbare Mittel der Elternteile"]
["Gesamteinkommen (inkl. Einkommen Kinder)",{"$f":"SUM(C19,L19)","v":0},{"$f":"IF(SUM(F8:I8)>SUM(F11:I11),SUM(D8,F11:I11),SUM(D8,F8:I8))","v":0},{"$f":"IF(D8<>\"\",D8,\"\")","v":0},null,{"$f":"IF(F8>F11,F11,F8)","v":0},{"$f":"IF(G8>G11,G11,G8)","v":0},{"$f":"IF(H8>H11,H11,H8)","v":0},{"$f":"IF(I8>I11,I11,I8)","v":0},null,null,{"$f":"IF(SUM(O8:R8)>SUM(O11:R11),SUM(M8,O11:R11),SUM(M8,O8:R8))","v":0},{"$f":"IF(M8<>\"\",M8,\"\")","v":0},null,{"$f":"IF(O8>O11,O11,O8)","v":0},{"$f":"IF(P8>P11,P11,P8)","v":0},{"$f":"IF(Q8>Q11,Q11,Q8)","v":0},{"$f":"IF(R8>R11,R11,R8)","v":0}]
["abzgl. fam. Notbedarf Eltern",0,{"$f":"-SUM(D11)","v":0},{"$f":"IF(D11<>\"\",SUM(D11),\"\")","v":0},null,null,null,null,null,null,null,{"$f":"-SUM(M11)","v":0},{"$f":"IF(M11<>\"\",SUM(M11),\"\")","v":0}]
["abzgl. Barbedarf Kinder",0,{"$f":"-SUM(F12:I12)","v":0},null,null,{"$f":"IF(F11<>\"\",F11,\"\")","v":0},{"$f":"IF(G11<>\"\",G11,\"\")","v":0},{"$f":"IF(H11<>\"\",H11,\"\")","v":0},{"$f":"IF(I11<>\"\",I11,\"\")","v":0},{"$f":"IF(D21=\"\",\"\",D21)","v":""},null,{"$f":"-SUM(O21:R21)","v":0},null,null,{"$f":"IF(O11<>\"\",O11,\"\")","v":0},{"$f":"IF(P11<>\"\",P11,\"\")","v":0},{"$f":"IF(Q11<>\"\",Q11,\"\")","v":0},{"$f":"IF(R11<>\"\",R11,\"\")","v":0}]
["Überschuss über fam. Notbedarf und Barbedarf Kinder",0,{"$f":"SUM(C19:C21)","v":0},null,null,null,null,null,null,{"$f":"IF(D22=\"\",\"\",D22)","v":""},null,{"$f":"SUM(L19:L21)","v":0}]
["abzgl. erw. Bedarfe",0,{"$f":"-SUM(E11)","v":0},null,{"$f":"IF(E11<>\"\",SUM(E11),\"\")","v":0},null,null,null,null,{"$f":"IF(D23=\"\",\"\",D23)","v":""},null,{"$f":"-SUM(N11)","v":0},null,{"$f":"IF(N11<>\"\",SUM(N11),\"\")","v":0}]
["Überschuss über erw. Bedarf",0,{"$f":"SUM(C22:C23)","v":0},null,null,null,null,null,null,{"$f":"IF(D24=\"\",\"\",D24)","v":""},null,{"$f":"SUM(L22:L23)","v":0}]
["Bestimmung Barbedarf der Kinder"]
["Elterneinkommen nach Abzug fam. Notbedarf Eltern",{"$f":"SUM(C26,L26)","v":0},{"$f":"SUM(D8-D11)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(M8-M11)","v":0}]
["abzüglich Barbedarf Kinder",{"$f":"SUM(C27,L27)","v":0},{"$f":"-SUM(F27:I27)","v":0},null,null,{"$f":"IF(F11<>\"\",F11,\"\")","v":0},{"$f":"IF(G11<>\"\",G11,\"\")","v":0},{"$f":"IF(H11<>\"\",H11,\"\")","v":0},{"$f":"IF(I11<>\"\",I11,\"\")","v":0},null,null,{"$f":"-SUM(O27:R27)","v":0},null,null,{"$f":"IF(O11<>\"\",O11,\"\")","v":0},{"$f":"IF(P11<>\"\",P11,\"\")","v":0},{"$f":"IF(Q11<>\"\",Q11,\"\")","v":0},{"$f":"IF(R11<>\"\",R11,\"\")","v":0}]
["zzgl. Einkommen Kinder",{"$f":"SUM(C28,L28)","v":0},{"$f":"IF(SUM(F28:I28)>=SUM(F27:I27),SUM(F27:I27),SUM(F28:I28))","v":0},null,null,{"$f":"IF(F8<>\"\",F8,\"\")","v":0},{"$f":"IF(G8<>\"\",G8,\"\")","v":0},{"$f":"IF(H8<>\"\",H8,\"\")","v":0},{"$f":"IF(I8<>\"\",I8,\"\")","v":0},null,null,{"$f":"IF(SUM(O28:R28)>=SUM(O27:R27),SUM(O27:R27),SUM(O28:R28))","v":0},null,null,{"$f":"IF(O8<>\"\",O8,\"\")","v":0},{"$f":"IF(P8<>\"\",P8,\"\")","v":0},{"$f":"IF(Q8<>\"\",Q8,\"\")","v":0},{"$f":"IF(R8<>\"\",R8,\"\")","v":0}]
["Überschuss nach Deckung Barbedarf / Anspruch je Kind",{"$f":"SUM(C29,L29)","v":0},{"$f":"SUM(C26,IF(C27<>\"\",C27,0),IF(C28<>\"\",C28,0))","v":0},null,null,{"$f":"IF(SUM(F27-F28)>0,SUM(F27-F28),0)","v":0},{"$f":"IF(SUM(G27-G28)>0,SUM(G27-G28),0)","v":0},{"$f":"IF(SUM(H27-H28)>0,SUM(H27-H28),0)","v":0},{"$f":"IF(SUM(I27-I28)>0,SUM(I27-I28),0)","v":0},null,null,{"$f":"SUM(L26,IF(L27<>\"\",L27,0),IF(L28<>\"\",L28,0))","v":0},null,null,{"$f":"IF(SUM(O27-O28)>0,SUM(O27-O28),0)","v":0},{"$f":"IF(SUM(P27-P28)>0,SUM(P27-P28),0)","v":0},{"$f":"IF(SUM(Q27-Q28)>0,SUM(Q27-Q28),0)","v":0},{"$f":"IF(SUM(R27-R28)>0,SUM(R27-R28),0)","v":0}]
[{"$f":"IF(C16=0,\"kein Betreuungsunterhalt geschuldet\",\"Bestimmung des theoretischen Betreuungsunterhaltes der Kinder\")","v":"kein Betreuungsunterhalt geschuldet"}]
["Überschuss nach Abzug Barbedarf",{"$f":"SUM(B29)","v":0},{"$f":"SUM(C29)","v":0},"Betreuungsunterhalt über- od. unterschritten",null,null,null,null,null,null,null,{"$f":"SUM(L29)","v":0},"Betreuungsunterhalt über- od. unterschritten"]
["Betreuungsunterhalt je Kind eingeben",null,null,null,null,{"$f":"PhR!E20","v":0},{"$f":"PhR!F20","v":0},{"$f":"PhR!G20","v":0},{"$f":"PhR!H20","v":0},{"$f":"C$16","v":0},null,null,null,null,{"$f":"PhR!N20","v":0},{"$f":"PhR!O20","v":0},{"$f":"PhR!P20","v":0},{"$f":"PhR!Q20","v":0},{"$f":"S$16","v":0}]
["Anspruch je Kind",null,null,null,null,{"$f":"SUM(F32)","v":0},{"$f":"SUM(G32)","v":0},{"$f":"SUM(H32)","v":0},{"$f":"SUM(I32)","v":0},null,null,null,null,null,{"$f":"SUM(O32)","v":0},{"$f":"SUM(P32)","v":0},{"$f":"SUM(Q32)","v":0},{"$f":"SUM(R32)","v":0}]
[{"$f":"IF(B35<=0,\"keine Mittel zur Deckung erw. Bedarf vorhanden\",\"Verfügbare Mittel zur Deckung erw. Bedarf nach Deckung Kinderunterhaltsbeiträge\")","v":"keine Mittel zur Deckung erw. Bedarf vorhanden"}]
["Mittel nach Deckung Notbedarf tot. und Kinderunterhalt",{"$f":"C35+L35","v":0},{"$f":"C19-C11+E11","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(L19-L11+N11)-SUM(O32:R32)","v":0}]
["abzüglich theoretisch zahlbare erw. Bedarfe",{"$f":"SUM(C36,L36)","v":0},{"$f":"-SUM(E36)","v":0},null,{"$f":"E11","v":0},null,null,null,null,null,null,{"$f":"-SUM(N36)","v":0},null,{"$f":"N11","v":0}]
["Überschuss nach Deckung erw. Bedarf",{"$f":"SUM(B35,B36)","v":0},{"$f":"SUM(C35,C36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(L35,L36)","v":0}]
[{"$f":"IF(C37<=0,\"kein Überschuss vorhanden\",\"Verfügbare Mittel nach Deckung des erweiterten Bedarfs - Überschussaufteilung\")","v":"kein Überschuss vorhanden"}]
["Überschuss ",{"$f":"IF(B37>0,B37,0)","v":0},null,"Überschuss nicht vollständig verteilt",null,null,null,null,null,null,null,null,"Überschuss nicht vollständig verteilt"]
["Anteil in Prozent eingeben",{"$f":"ROUND(SUM(C40,L40),3)","v":0},{"$f":"SUM(D40:I40)","v":0},{"$f":"PhR!C21","v":0},null,{"$f":"PhR!E21","v":0},{"$f":"PhR!F21","v":0},{"$f":"PhR!G21","v":0},{"$f":"PhR!H21","v":0},null,null,{"$f":"SUM(M40:R40)","v":0},{"$f":"PhR!L21","v":0},null,{"$f":"PhR!N21","v":0},{"$f":"PhR!O21","v":0},{"$f":"PhR!P21","v":0},{"$f":"PhR!Q21","v":0}]
["Anteil in Franken",{"$f":"SUM(C41+L41)","v":0},{"$f":"SUM(D41:I41)","v":0},{"$f":"IF(D40=\"\",0,D40*B39)","v":0},null,{"$f":"IF(F$40=\"\",0,F$40*$B$39)","v":0},{"$f":"IF(G$40=\"\",0,G$40*$B$39)","v":0},{"$f":"IF(H$40=\"\",0,H$40*$B$39)","v":0},{"$f":"IF(I$40=\"\",0,I$40*$B$39)","v":0},null,null,{"$f":"SUM(M41:R41)","v":0},{"$f":"IF(M40=\"\",0,M40*K39)","v":0},null,{"$f":"IF(O$40=\"\",0,O$40*$B$39)","v":0},{"$f":"IF(P$40=\"\",0,P$40*$B$39)","v":0},{"$f":"IF(Q$40=\"\",0,Q$40*$B$39)","v":0},{"$f":"IF(R$40=\"\",0,R$40*$B$39)","v":0}]

{"sheet":"Ph1RT","index":4,"n_rows":43,"n_cols":14,"rows_kept":43,"cut":false,"hidden":true,"merged":[[4,1,4,2],[4,7,4,8],[1,1,1,2],[1,7,1,8],[2,0,2,12],[3,1,3,2],[3,7,3,8],[16,7,16,8],[5,1,5,2],[5,7,5,8],[6,0,6,12],[7,7,7,8],[7,9,7,10],[7,11,7,12],[10,0,10,12],[11,7,11,8],[14,0,14,12],[15,1,15,2],[15,7,15,8],[17,0,17,12],[18,1,18,2],[18,7,18,8],[19,1,19,2],[19,7,19,8],[25,0,25,12],[20,13,20,15],[21,3,22,4],[21,7,21,8],[21,9,22,10],[21,11,22,12],[22,1,22,2],[22,7,22,8],[20,0,20,12],[28,13,28,14],[29,1,29,2],[29,7,29,8],[30,1,30,2],[30,7,30,8],[28,1,28,2],[28,3,28,6],[28,7,28,8],[42,1,42,2],[42,7,42,8],[32,0,32,12],[33,1,33,2],[33,7,33,8],[34,0,34,12],[35,1,35,2],[36,1,36,2],[0,1,0,2],[37,1,37,2],[38,7,38,8],[40,0,40,11],[41,1,41,2],[41,7,41,8],[31,1,31,2],[31,7,31,8],[26,1,26,2],[26,7,26,8],[27,0,27,12],[23,1,23,2],[23,7,23,8],[24,1,24,2],[24,3,24,5],[24,7,24,8]]}
["Angepasste Formel aus PhR","Angepasste Formel aus GR"]
["Position",{"$f":"IF(GR!D6<>\"\",GR!D6,\"\")","v":""},null,{"$f":"IF(GR!F6<>\"\",GR!F6,\"\")","v":""},{"$f":"IF(GR!G6<>\"\",GR!G6,\"\")","v":""},{"$f":"IF(GR!H6<>\"\",GR!H6,\"\")","v":""},{"$f":"IF(GR!I6<>\"\",GR!I6,\"\")","v":""},{"$f":"IF(GR!M6<>\"\",GR!M6,\"\")","v":""},null,{"$f":"IF(GR!O6<>\"\",GR!O6,\"\")","v":""},{"$f":"IF(GR!P6<>\"\",GR!P6,\"\")","v":""},{"$f":"IF(GR!Q6<>\"\",GR!Q6,\"\")","v":""},{"$f":"IF(GR!R6<>\"\",GR!R6,\"\")","v":""}]
[{"$f":"IF(SUM(B4,H4)<=0,\"Keine finanziellen Mittel vorhanden\",\"Theoretische Leistungsfähigkeit\")","v":"Keine finanziellen Mittel vorhanden"}]
["Einkommen Elternteile / Kinder",{"$f":"IF(Ph1GR!D$8<>\"\",Ph1GR!D$8,\"\")","v":0},null,{"$f":"IF(Ph1GR!F$8<>\"\",Ph1GR!F$8,\"\")","v":0},{"$f":"IF(Ph1GR!G$8<>\"\",Ph1GR!G$8,\"\")","v":0},{"$f":"IF(Ph1GR!H$8<>\"\",Ph1GR!H$8,\"\")","v":0},{"$f":"IF(Ph1GR!I$8<>\"\",Ph1GR!I$8,\"\")","v":0},{"$f":"IF(Ph1GR!M$8<>\"\",Ph1GR!M$8,\"\")","v":0},null,{"$f":"IF(Ph1GR!O$8<>\"\",Ph1GR!O$8,\"\")","v":0},{"$f":"IF(Ph1GR!P$8<>\"\",Ph1GR!P$8,\"\")","v":0},{"$f":"IF(Ph1GR!Q$8<>\"\",Ph1GR!Q$8,\"\")","v":0},{"$f":"IF(Ph1GR!R$8<>\"\",Ph1GR!R$8,\"\")","v":0}]
["Fam. Not- bzw. Kindesbedarf",{"$f":"IF(Ph1GR!D$11<>\"\",Ph1GR!D$11,\"\")","v":0},null,{"$f":"IF(Ph1GR!F$11<>\"\",Ph1GR!F$11,\"\")","v":0},{"$f":"IF(Ph1GR!G$11<>\"\",Ph1GR!G$11,\"\")","v":0},{"$f":"IF(Ph1GR!H$11<>\"\",Ph1GR!H$11,\"\")","v":0},{"$f":"IF(Ph1GR!I$11<>\"\",Ph1GR!I$11,\"\")","v":0},{"$f":"IF(Ph1GR!M$11<>\"\",Ph1GR!M$11,\"\")","v":0},null,{"$f":"IF(Ph1GR!O$11<>\"\",Ph1GR!O$11,\"\")","v":0},{"$f":"IF(Ph1GR!P$11<>\"\",Ph1GR!P$11,\"\")","v":0},{"$f":"IF(Ph1GR!Q$11<>\"\",Ph1GR!Q$11,\"\")","v":0},{"$f":"IF(Ph1GR!R$11<>\"\",Ph1GR!R$11,\"\")","v":0}]
[{"$f":"\"Theoretische Leistungsfähigkeit von \"&IF(GR!D6<>\"\",GR!D6,\"\")&\" / \"&IF(GR!M6<>\"\",GR!M6,\"\")","v":"Theoretische Leistungsfähigkeit von  / "},{"$f":"IF(AND(B$4<>\"\",B$5<>\"\"),SUM(B$4-B$5),\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(H$4<>\"\",H$5<>\"\"),SUM(H$4-H$5),\"\")","v":0}]
[{"$f":"IF(SUM(D10:G10,J10:M10)=0,\"Kein Barunterhalt geschuldet\",\"Barunterhalt\")","v":"Kein Barunterhalt geschuldet"}]
["Mittel zur Deckung Barunterhalt (theoretisch / effektiv)",{"$f":"$B$6","v":0},{"$f":"IF(B8>0,B8,0)","v":0},null,null,null,null,{"$f":"IF($H$6>0,$H$6,0)","v":0}]
["Theoretisch geschuldeter Barunterhalt                              (= Einkommen Kinder bereits abgezogen)",null,null,{"$f":"Ph1GR!F29","v":0},{"$f":"Ph1GR!G29","v":0},{"$f":"Ph1GR!H29","v":0},{"$f":"Ph1GR!I29","v":0},null,null,{"$f":"Ph1GR!O29","v":0},{"$f":"Ph1GR!P29","v":0},{"$f":"Ph1GR!Q29","v":0},{"$f":"Ph1GR!R29","v":0}]
[{"$f":"\"Von \"&IF(GR!M6<>\"\",GR!M6,\"\")&\" geschuldeter Barunterhalt ohne Leistungsfähigkeit \"&IF(GR!D6<>\"\",GR!D6,\"\")","v":"Von  geschuldeter Barunterhalt ohne Leistungsfähigkeit "},null,null,{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,D$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(D$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,E$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(E$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,F$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(F$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,G$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(G$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},null,null,{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,J$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(J$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,K$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(K$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,L$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(L$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,M$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(M$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"\"Manko Barunterhalt Fr. \"&IF(SUM($D$9:$G$9,$J$9:$K$9)>SUM($D$10:$G$10,$J$10:$K$10),ROUND(SUM($D$9:$G$9,$J$9:$K$9)-SUM($D$10:$G$10,$J$10:$K$10),2))","v":"Manko Barunterhalt Fr. FALSCH"}]
[{"$f":"IF(SUM(D14:G14,J14:M14)=0,\"Kein Betreuungsunterhalt geschuldet\",\"Betreuungsunterhalt\")","v":"Kein Betreuungsunterhalt geschuldet"}]
[{"$f":"\"Mittel von \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" / \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\" nach Deckung Barbedarf (theoretisch / effektiv)\"","v":"Mittel von  /  nach Deckung Barbedarf (theoretisch / effektiv)"},{"$f":"B6","v":0},{"$f":"IF(B12>0,B12,0)","v":0},null,null,null,null,{"$f":"IF(AND($H$6<>\"\",SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>0),SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9)),0)","v":0}]
["Gem. manueller Verteilung geschuldeter Betreuungsunterhalt",null,null,{"$f":"Ph1GR!F32","v":0},{"$f":"Ph1GR!G32","v":0},{"$f":"Ph1GR!H32","v":0},{"$f":"Ph1GR!I32","v":0},null,null,{"$f":"Ph1GR!O32","v":0},{"$f":"Ph1GR!P32","v":0},{"$f":"Ph1GR!Q32","v":0},{"$f":"Ph1GR!R32","v":0},"Manuelle Verteilung überprüfen"]
[{"$f":"\"Effektiv von \"&IF(GR!M6<>\"\",GR!M6,\"\")&\" geschuldeter Betreuungsunterhalt\"","v":"Effektiv von  geschuldeter Betreuungsunterhalt"},null,null,{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),D$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(D$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),E$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(E$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),F$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(F$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),G$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(G$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},null,null,{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),J$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(J$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),K$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(K$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),L$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(L$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),M$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(M$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"\"Manko Betreuungsunterhalt Fr. \"&IF(SUM($D$13:$G$13,$J$13:$K$13)>SUM($D$14:$G$14,$J$14:$K$14),ROUND(SUM($D$13:$G$13,$J$13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14),2))","v":"Manko Betreuungsunterhalt Fr. FALSCH"}]
[{"$f":"IF(C17=0,\"Kein fam. Notbedarf geschuldet\",\"Deckung fam. Notbedarf \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\"))","v":"Kein fam. Notbedarf geschuldet"}]
[{"$f":"\"Mittel von \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" / \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\" nach Deckung Kinderunterhalt\"","v":"Mittel von  /  nach Deckung Kinderunterhalt"},{"$f":"SUM(B12+SUM($D$14:$G$14))","v":0},null,null,null,null,null,{"$f":"IF(AND($H$12>0,SUM(Ph1GR!$M$8>SUM(Ph1GR!M11)-SUM($D$10:$G$10,$J$10:$M$10)-SUM($D$14:$G$14,$J$14:$M$14))),SUM(Ph1GR!$M$8-SUM(Ph1GR!M11)-SUM($D$10:$G$10,$J$10:$M$10)-SUM($D$14:$G$14,$J$14:$M$14)),0)","v":0}]
[{"$f":"\"Anspruch \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Deckung fam. Notbedarf (theoretisch / effektiv)\"","v":"Anspruch  zur Deckung fam. Notbedarf (theoretisch / effektiv)"},{"$f":"IF(B16<0,ABS(B16),0)","v":0},{"$f":"IF(SUM($D$13:$G$13)>SUM($D$14:$G$14),0,IF(AND(SUM($D$13:$G$13)=SUM($D$14:$G$14),$B$16>0),0,IF(AND(SUM($D$13:$G$13)=SUM($D$14:$G$14),$B$16<=0,$H$16>0,$H$16>ABS($B$16)),ABS($B$16),IF(AND(SUM($D$13:$G$13)=SUM($D$14:$G$14),$B$16<=0,$H$16<=ABS($B$16)),$H$16,0))))","v":0}]
[{"$f":"\"Korrekturrechner I [= Total Fr. \"&ROUND(SUM(D19:G19,J19:M19),2)&\" / Fr. \"&ROUND(SUM(D20:G20,J20:M20),2)&\" ]\"","v":"Korrekturrechner I [= Total Fr. 0 / Fr. 0 ]"}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Mankodeckung Barunterhalt Kinder\"","v":"Beitrag  zur Mankodeckung Barunterhalt Kinder"},null,null,{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((D$9-D$10),$B$16*(D$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((E$9-E$10),$B$16*(E$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((F$9-F$10),$B$16*(F$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((G$9-G$10),$B$16*(G$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},null,null,{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((J$9-J$10),$B$16*(J$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((K$9-K$10),$B$16*(K$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((L$9-L$10),$B$16*(L$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((M$9-M$10),$B$16*(M$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Mankodeckung Betreuungsunterhalt\"","v":"Beitrag  zur Mankodeckung Betreuungsunterhalt"},null,null,{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((D$13-D$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(D$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((E$13-E$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(E$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((F$13-F$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(F$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((G$13-G$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(G$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},null,null,{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((J$13-J$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(J$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((K$13-K$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(K$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((L$13-L$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(L$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((M$13-M$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(M$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0}]
[{"$f":"IF(AND(B22+H22<=0,B23+H23>0),\"Keine Mittel für Deckung erw. Bedarf\",IF(B23+H23=0,\"Kein erw. Bedarf geschuldet / erw. Bedarf ausgeschaltet\",\"Deckung erw. Bedarf\"))","v":"Kein erw. Bedarf geschuldet / erw. Bedarf ausgeschaltet"}]
[{"$f":"\"Mittel von \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" / \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\" nach Deckung fam. Notbedarf \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" und Manko Kinder (theoretisch / effektiv)\"","v":"Mittel von  /  nach Deckung fam. Notbedarf  und Manko Kinder (theoretisch / effektiv)"},{"$f":"IF(SUM(C17,B16)-(SUM(D$19:G$19,$J$19,$M$19)+SUM(D$20:G$20,$J$20:$M$20))>=0,SUM(C17,B16)-(SUM(D$19:G$19,$J$19:$M$19)+SUM(D$20:G$20,$J$20:$M$20)),SUM(C17,B16))","v":0},{"$f":"IF(B22>0,B22,0)","v":0},null,null,null,null,{"$f":"IF($H$16-$C$17>0,$H$16-$C$17,0)","v":0}]
[{"$f":"\"Erweiterter Bedarf \"&IF(GR!D6<>\"\",GR!D6,\"\")&\" / \"&IF(GR!M6<>\"\",GR!M6,\"\")","v":"Erweiterter Bedarf  / "},{"$f":"Ph1GR!E11","v":0},null,null,null,null,null,{"$f":"Ph1GR!N11","v":0}]
["Deckungsanspruch insgesamt",{"$f":"IF(AND(B23=0,H23=0),0,IF((B22+H22)*(B23/(B23+H23))>0,MIN((B22+H22)*(B23/(B23+H23)),B23),0))","v":0},null,null,null,null,null,{"$f":"IF(AND(B23=0,H23=0),0,IF((B22+H22)*(H23/(B23+H23))>0,MIN((B22+H22)*(H23/(B23+H23)),H23),0))","v":0}]
[{"$f":"\"Deckung erw. Bedarf \"&IF(GR!D6<>\"\",GR!D6,\"\")&\" durch \"&IF(GR!M6<>\"\",GR!M6,\"\")","v":"Deckung erw. Bedarf  durch "},{"$f":"IF(H22=0,0,IF(OR(B23=0,C22>B23),0,IF(H23=0,MIN(H22,B23-C22),IF(AND(H22>0,H23>0,B23-C22>0,C22/B23<H22/H23,B22+H22>=B23+H23),MIN(((C22+H22)*(B23/(B23+H23)))-C22,B24-C22,B23),IF(AND(H22>0,H23>0,B23-C22>0,C22/B23<H22/H23),MIN(B24-C22,B23),IF(AND(H22>0,H23>0,B23-C22>0,C22/B23>H22/H23),0,IF(AND(H22>0,H23>0,B23-C22>0,C22/B23=H22/H23),0,IF(AND(H22>0,H23>0,B23-C22<=0),0,0))))))))","v":0}]
[{"$f":"\"Korrekturrechner II [= Total Fr. \"&ROUND(SUM(D27:G27,J27:M27),2)&\" ]\"","v":"Korrekturrechner II [= Total Fr. 0 ]"}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" an Kinderunterhaltsbeiträge zur verhältnismässigen Deckung erw. Bedarf \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")","v":"Beitrag  an Kinderunterhaltsbeiträge zur verhältnismässigen Deckung erw. Bedarf "},null,null,{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(D$9/SUM($D$9:$G$9)))-($H$22*(D$9/SUM($D$9:$G$9))),($H$23-$H$22)*(D$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(D$9/SUM($D$9:$G$9)))-($H$22*(D$9/SUM($D$9:$G$9))),($H$23-$H$22)*(D$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(D$9/SUM($D$9:$G$9)))-($H$22*(D$9/SUM($D$9:$G$9))),($H$23-$H$22)*(D$9/SUM($D$9:$G$9))),0))))))","v":0},{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(E$9/SUM($D$9:$G$9)))-($H$22*(E$9/SUM($D$9:$G$9))),($H$23-$H$22)*(E$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(E$9/SUM($D$9:$G$9)))-($H$22*(E$9/SUM($D$9:$G$9))),($H$23-$H$22)*(E$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(E$9/SUM($D$9:$G$9)))-($H$22*(E$9/SUM($D$9:$G$9))),($H$23-$H$22)*(E$9/SUM($D$9:$G$9))),0))))))","v":0},{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(F$9/SUM($D$9:$G$9)))-($H$22*(F$9/SUM($D$9:$G$9))),($H$23-$H$22)*(F$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(F$9/SUM($D$9:$G$9)))-($H$22*(F$9/SUM($D$9:$G$9))),($H$23-$H$22)*(F$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(F$9/SUM($D$9:$G$9)))-($H$22*(F$9/SUM($D$9:$G$9))),($H$23-$H$22)*(F$9/SUM($D$9:$G$9))),0))))))","v":0},{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(G$9/SUM($D$9:$G$9)))-($H$22*(G$9/SUM($D$9:$G$9))),($H$23-$H$22)*(G$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(G$9/SUM($D$9:$G$9)))-($H$22*(G$9/SUM($D$9:$G$9))),($H$23-$H$22)*(G$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(G$9/SUM($D$9:$G$9)))-($H$22*(G$9/SUM($D$9:$G$9))),($H$23-$H$22)*(G$9/SUM($D$9:$G$9))),0))))))","v":0}]
[{"$f":"IF(GR!B80<=0,\"Kein Überschuss vorhanden\",\"Überschussaufteilung\")","v":"Kein Überschuss vorhanden"}]
[{"$f":"\"Überschuss \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" / gesamthaft verbleibender Überschuss / Überschuss \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\"\"","v":"Überschuss  / gesamthaft verbleibender Überschuss / Überschuss "},{"$f":"IF(AND(C22>=B23,H22>=H23),C22-B23,IF(AND(C22+H22>B23+H23,C22>B23,H22<=H23),C22-B23-SUM(D27:G27),0))","v":0},null,{"$f":"Ph1GR!B39","v":0},null,null,null,{"$f":"IF(AND(C22>=B23,H22>=H23),H22-H23,IF(AND(C22+H22>B23+H23,C22<B23,H22>H23),(C22+H22)-(B23+H23),0))","v":0}]
["Anteil am Gesamtüberschuss gem. GR Zeile 39",{"$f":"SUM(Ph1GR!D$40*Ph1GR!$B$39)","v":0},null,{"$f":"SUM(Ph1GR!F$40*Ph1GR!$B$39)","v":0},{"$f":"SUM(Ph1GR!G$40*Ph1GR!$B$39)","v":0},{"$f":"SUM(Ph1GR!H$40*Ph1GR!$B$39)","v":0},{"$f":"SUM(Ph1GR!I$40*Ph1GR!$B$39)","v":0},{"$f":"SUM(Ph1GR!M$40*Ph1GR!$B$39)","v":0},null,{"$f":"SUM(Ph1GR!O$40*Ph1GR!$B$39)","v":0},{"$f":"SUM(Ph1GR!P$40*Ph1GR!$B$39)","v":0},{"$f":"SUM(Ph1GR!Q$40*Ph1GR!$B$39)","v":0},{"$f":"SUM(Ph1GR!R$40*Ph1GR!$B$39)","v":0},"Überschussaufteilung in GR Zeile 83 fehlerhaft"]
["Deckung je Haushalt durch Eigenmittel",{"$f":"IF(Ph1GR!B39<=0,0,IF(AND(B29>=SUM(B30:G30),SUM(B30:G30)>0),SUM(B30:G30)*(B30/(SUM(B30:G30))),IF(B29<SUM(B30:G30),B29*(B30/(SUM(B30:G30))),0)))","v":0},null,{"$f":"IF(Ph1GR!B39<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($B$30:$G$30)>0),SUM($B$30:$G$30)*(D$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(D$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(Ph1GR!B39<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($D$30:$G$30)>0),SUM($B$30:$G$30)*(E$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(E$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(Ph1GR!$B$39<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($B$30:$G$30)>0),SUM($B$30:$G$30)*(F$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(F$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(Ph1GR!B39<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($B$30:$G$30)>0),SUM($B$30:$G$30)*(G$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(G$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(Ph1GR!B39<=0,0,IF($H$29>=SUM($H$30:$M$30),$H$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(H$30/SUM($H$30:$M$30)),0)))","v":0},null,{"$f":"IF(Ph1GR!$B$39<=0,0,IF($H$29>=SUM($H$30:$M$30),J$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(J$30/SUM($H$30:$M$30)),0)))","v":0},{"$f":"IF(Ph1GR!$B$39<=0,0,IF($H$29>=SUM($H$30:$M$30),K$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(K$30/SUM($H$30:$M$30)),0)))","v":0},{"$f":"IF(Ph1GR!$B$39<=0,0,IF($H$29>=SUM($H$30:$M$30),L$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(L$30/SUM($H$30:$M$30)),0)))","v":0},{"$f":"IF(Ph1GR!$B$39<=0,0,IF($H$29>=SUM($H$30:$M$30),M$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(M$30/SUM($H$30:$M$30)),0)))","v":0}]
["Ansprüche zur Deckung Überschussanteile",{"$f":"B30-B31","v":0},null,{"$f":"D30-D31","v":0},{"$f":"E30-E31","v":0},{"$f":"F30-F31","v":0},{"$f":"G30-G31","v":0},null,null,{"$f":"IF($H$29>=SUM($H$30:$M$30),J$31,$H$29*(J$30/SUM($H$30:$M$30)))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),K$31,$H$29*(K$30/SUM($H$30:$M$30)))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),L$31,$H$29*(L$30/SUM($H$30:$M$30)))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),M$31,$H$29*(M$30/SUM($H$30:$M$30)))","v":0}]
[{"$f":"\"Korrekturrechner III [= Total Fr. \"&ROUND(SUM(D34:G34),2)&\" ]\"","v":"Korrekturrechner III [= Total Fr. 0 ]"}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Deckung Überschussanteile der Kinder J bis M\"","v":"Beitrag  zur Deckung Überschussanteile der Kinder J bis M"},null,null,{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(D$9/SUM($D$9:$G$9)),0))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(E$9/SUM($D$9:$G$9)),0))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(F$9/SUM($D$9:$G$9)),0))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(G$9/SUM($D$9:$G$9)),0))","v":0}]
[{"$f":"IF(SUM(B40:C40,D40:G40,J40:M40)=0,\"Keine Mankos vorhanden \",\"Mankos\")","v":"Keine Mankos vorhanden "}]
["Theoretische Unterhaltsansprüche",{"$f":"SUM(B$17,B$23,$B$32)","v":0},null,{"$f":"SUM(D$9,D$13,D$32)","v":0},{"$f":"SUM(E$9,E$13,E$32)","v":0},{"$f":"SUM(F$9,F$13,F$32)","v":0},{"$f":"SUM(G$9,G$13,G$32)","v":0},null,null,{"$f":"SUM(J$9,J$13,J$32)","v":0},{"$f":"SUM(K$9,K$13,K$32)","v":0},{"$f":"SUM(L$9,L$13,L$32)","v":0},{"$f":"SUM(M$9,M$13,M$32)","v":0}]
[{"$f":"\"Effektive Unterhaltsbeiträge von \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")","v":"Effektive Unterhaltsbeiträge von "},{"$f":"SUM($C$17,B25,B$30-B$31)","v":0},null,{"$f":"SUM(SUM(D$10,D$14,D$30-D$31)-D$27-D$34)","v":0},{"$f":"SUM(SUM(E$10,E$14,E$30-E$31)-E$27-E$34)","v":0},{"$f":"SUM(SUM(F$10,F$14,F$30-F$31)-F$27-F$34)","v":0},{"$f":"SUM(SUM(G$10,G$14,G$30-G$31)-G$27-G$34)","v":0},null,null,{"$f":"SUM(J$10,J$14,J$31)","v":0},{"$f":"SUM(K$10,K$14,K$31)","v":0},{"$f":"SUM(L$10,L$14,L$31)","v":0},{"$f":"SUM(M$10,M$14,M$31)","v":0}]
[{"$f":"\"Anteil Unterhaltsbeiträge von \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")","v":"Anteil Unterhaltsbeiträge von "},{"$f":"B24-B25","v":0},null,{"$f":"SUM(D$19,D$20,D$27,D$34)","v":0},{"$f":"SUM(E$19,E$20,E$27,E$34)","v":0},{"$f":"SUM(F$19,F$20,F$27,F$34)","v":0},{"$f":"SUM(G$19,G$20,G$27,G$34)","v":0},null,null,{"$f":"SUM(J$19,J$20,J$27,J$34)","v":0},{"$f":"SUM(K$19,K$20,K$27,K$34)","v":0},{"$f":"SUM(L$19,L$20,L$27,L$34)","v":0},{"$f":"SUM(M$19,M$20,M$27,M$34)","v":0}]
["Manko pro Person",{"$f":"IF(SUM(($B$37-$B$38)-SUM(($B$36-$B$38)-$B$23))>=0,0,SUM(($B$37-$B$38)-SUM(($B$36-$B$38)-$B$23)))","v":0},{"$f":"B$37+B$38-B$36","v":0},{"$f":"D$37+D$38-D$36","v":0},{"$f":"E$37+E$38-E$36","v":0},{"$f":"F$37+F$38-F$36","v":0},{"$f":"G$37+G$38-G$36","v":0},null,null,{"$f":"J$37+J$38-J$36","v":0},{"$f":"K$37+K$38-K$36","v":0},{"$f":"L$37+L$38-L$36","v":0},{"$f":"M$37+M$38-M$36","v":0}]
[{"$f":"\"Effektives Manko \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" abzüglich Manko Betreuungsunterhalt Kinder\"","v":"Effektives Manko  abzüglich Manko Betreuungsunterhalt Kinder"},{"$f":"IF(B$39>=0,0,IF(AND(B$39<0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)>0),ROUND(MIN(B$39+(SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)),0),1),IF(AND(B$39<=0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)=0),B$39,0)))","v":0},{"$f":"IF(C$39>=0,0,IF(AND(C$39<0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)>0),ROUND(MIN(C$39+(SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)),0),1),IF(AND(C$39<=0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)=0),C$39,0)))","v":0}]
[{"$f":"IF(B43+H43=0,\"Keine Unterhaltsbeiträge geschuldet\",\"Von \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\" zu leistende Unterhaltsbeiträge\")","v":"Keine Unterhaltsbeiträge geschuldet"}]
["Zuzusprechender Unterhalt pro Kopf",{"$f":"ROUND(B$37,1)","v":0},null,{"$f":"ROUND(D$37,1)","v":0},{"$f":"ROUND(E$37,1)","v":0},{"$f":"ROUND(F$37,1)","v":0},{"$f":"ROUND(G$37,1)","v":0},null,null,{"$f":"ROUND(J$37,1)","v":0},{"$f":"ROUND(K$37,1)","v":0},{"$f":"ROUND(L$37,1)","v":0},{"$f":"ROUND(M$37,1)","v":0}]
["Zuzusprechender Unterhalt pro Haushalt",{"$f":"SUM(B42:G42)","v":0},null,null,null,null,null,{"$f":"J42+K42","v":0},{"$f":"I39","v":0}]

{"sheet":"Ph2GR","index":5,"n_rows":41,"n_cols":21,"rows_kept":41,"cut":false,"hidden":true,"merged":[[1,0,1,20],[2,2,2,10],[2,11,2,19],[3,3,3,4],[3,12,3,13],[4,16,4,17],[5,3,5,4],[5,12,5,13],[6,0,6,20],[7,0,7,1],[7,3,7,4],[7,12,7,13],[4,3,4,4],[4,5,4,6],[4,7,4,8],[4,12,4,13],[4,14,4,15],[11,18,11,20],[8,0,8,20],[9,3,9,4],[9,5,9,8],[9,12,9,13],[9,14,9,17],[10,0,10,1],[11,0,11,1],[11,3,11,4],[11,5,11,8],[11,12,11,13],[11,14,11,17],[30,3,30,9],[30,12,30,18],[12,0,12,20],[14,3,14,4],[14,12,14,13],[15,0,15,1],[15,19,15,20],[16,0,16,20],[17,0,17,20],[18,3,18,4],[18,12,18,13],[24,0,24,20],[29,0,29,20],[40,3,40,4],[40,12,40,13],[33,0,33,20],[37,0,37,20],[38,3,38,8],[38,12,38,17],[39,3,39,4],[39,12,39,13]]}
["Phase III"]
["Grunddaten - Geschäfts-Nr."]
["Position","Quelle","Finanziell weniger leistungsfähiger Elternteil (grds. mit überwiegendem Betreuungsanteil)",null,null,null,null,null,null,null,null,"Anderer Elternteil",null,null,null,null,null,null,null,null,"Quelle"]
["Zivilstand",null,null,"Elternteil 1",null,"Kind 1","Kind 2","Kind 3","Kind 4",null,"Neuer Partner",null,"Elternteil 2",null,"Kind 1","Kind 2","Kind 3","Kind 4",null,"Neuer Partner"]
["Stichtag eingeben"]
["Name eingeben",null,null,{"$f":"IF(GR!D6<>\"\",GR!D6,\"\")","v":""},null,{"$f":"IF(GR!F6<>\"\",GR!F6,\"\")","v":""},{"$f":"IF(GR!G6<>\"\",GR!G6,\"\")","v":""},{"$f":"IF(GR!H6<>\"\",GR!H6,\"\")","v":""},{"$f":"IF(GR!I6<>\"\",GR!I6,\"\")","v":""},null,{"$f":"IF(GR!K6<>\"\",GR!K6,\"\")","v":""},null,{"$f":"IF(GR!M6<>\"\",GR!M6,\"\")","v":""},null,{"$f":"IF(GR!O6<>\"\",GR!O6,\"\")","v":""},{"$f":"IF(GR!P6<>\"\",GR!P6,\"\")","v":""},{"$f":"IF(GR!Q6<>\"\",GR!Q6,\"\")","v":""},{"$f":"IF(GR!R6<>\"\",GR!R6,\"\")","v":""},null,{"$f":"IF(GR!T6<>\"\",GR!T6,\"\")","v":""}]
["Einkommensberechnung"]
["Monatl. Einkommen",null,null,{"$f":"PhR!C28","v":0},null,{"$f":"PhR!E28","v":0},{"$f":"PhR!F28","v":0},{"$f":"PhR!G28","v":0},{"$f":"PhR!H28","v":0},null,{"$f":"PhR!J28","v":0},null,{"$f":"PhR!L28","v":0},null,{"$f":"PhR!N28","v":0},{"$f":"PhR!O28","v":0},{"$f":"PhR!P28","v":0},{"$f":"PhR!Q28","v":0},null,{"$f":"PhR!S28","v":0}]
["Bedarfsberechnung"]
[null,"Quelle","Kosten effektiv","Bedarf",null,"Barbedarfe Kinder",null,null,null,"LH-Kosten",{"$f":"\"Bedarf \"&IF(K6=\"\",\"\",K6)&\"\"","v":"Bedarf "},"Kosten effektiv","Bedarf",null,"Barbedarfe Kinder",null,null,null,"LH-Kosten",{"$f":"\"Bedarf \"&IF(T6=\"\",\"\",T6)&\"\"","v":"Bedarf "},"Quelle"]
["Bedarf Summe",null,{"$f":"SUM(D11:I11)","v":0},{"$f":"PhR!C29","v":0},{"$f":"PhR!D29","v":0},{"$f":"PhR!E29","v":0},{"$f":"PhR!F29","v":0},{"$f":"PhR!G29","v":0},{"$f":"PhR!H29","v":0},{"$f":"PhR!I30","v":0},{"$f":"PhR!J29","v":0},{"$f":"SUM(M11:R11)","v":0},{"$f":"PhR!L29","v":0},{"$f":"PhR!M29","v":0},{"$f":"PhR!N29","v":0},{"$f":"PhR!O29","v":0},{"$f":"PhR!P29","v":0},{"$f":"PhR!Q29","v":0},{"$f":"PhR!R30","v":0},{"$f":"PhR!S29","v":0}]
["Gesamtbedarf / Kinderbedarfe",null,null,{"$f":"SUM(D11:E11)","v":0},null,{"$f":"SUM(F11:I11)","v":0},null,null,null,null,null,null,{"$f":"SUM(M11:N11)","v":0},null,{"$f":"SUM(O11:R11)","v":0}]
[{"$f":"IF(C16=0,\"Kein Betreuungsunterhalt geschuldet\",\"Betreuungsunterhalt\")","v":"Kein Betreuungsunterhalt geschuldet"}]
["Lebenshaltungskosten",null,null,null,null,null,null,null,null,{"$f":"J$11","v":0},null,null,null,null,null,null,null,null,{"$f":"S$11","v":0}]
["Einkommen",null,null,{"$f":"D$8","v":0},null,null,null,null,null,null,null,null,{"$f":"M8","v":0}]
["Betreuungsunterhalt",null,{"$f":"IF(SUM(J$11-D$8)>=0,SUM(J$11-D$8),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M15=\"\",SUM(S$11-T$8)>0),SUM(S$11-T$8),IF(AND(T15=\"\",SUM(S$11-M$8)>0),SUM(S$11-M$8),0))","v":0},"Betreuungsunterhalt"]
["Übersicht finanzielle Verhältnisse / Verteilung Betreuungsunterhalt und Überschuss"]
["Verfügbare Mittel der Elternteile"]
["Gesamteinkommen (inkl. Einkommen Kinder)",{"$f":"SUM(C19,L19)","v":0},{"$f":"IF(SUM(F8:I8)>SUM(F11:I11),SUM(D8,F11:I11),SUM(D8,F8:I8))","v":0},{"$f":"IF(D8<>\"\",D8,\"\")","v":0},null,{"$f":"IF(F8>F11,F11,F8)","v":0},{"$f":"IF(G8>G11,G11,G8)","v":0},{"$f":"IF(H8>H11,H11,H8)","v":0},{"$f":"IF(I8>I11,I11,I8)","v":0},null,null,{"$f":"IF(SUM(O8:R8)>SUM(O11:R11),SUM(M8,O11:R11),SUM(M8,O8:R8))","v":0},{"$f":"IF(M8<>\"\",M8,\"\")","v":0},null,{"$f":"IF(O8>O11,O11,O8)","v":0},{"$f":"IF(P8>P11,P11,P8)","v":0},{"$f":"IF(Q8>Q11,Q11,Q8)","v":0},{"$f":"IF(R8>R11,R11,R8)","v":0}]
["abzgl. fam. Notbedarf Eltern",0,{"$f":"-SUM(D11)","v":0},{"$f":"IF(D11<>\"\",SUM(D11),\"\")","v":0},null,null,null,null,null,null,null,{"$f":"-SUM(M11)","v":0},{"$f":"IF(M11<>\"\",SUM(M11),\"\")","v":0}]
["abzgl. Barbedarf Kinder",0,{"$f":"-SUM(F12:I12)","v":0},null,null,{"$f":"IF(F11<>\"\",F11,\"\")","v":0},{"$f":"IF(G11<>\"\",G11,\"\")","v":0},{"$f":"IF(H11<>\"\",H11,\"\")","v":0},{"$f":"IF(I11<>\"\",I11,\"\")","v":0},{"$f":"IF(D21=\"\",\"\",D21)","v":""},null,{"$f":"-SUM(O21:R21)","v":0},null,null,{"$f":"IF(O11<>\"\",O11,\"\")","v":0},{"$f":"IF(P11<>\"\",P11,\"\")","v":0},{"$f":"IF(Q11<>\"\",Q11,\"\")","v":0},{"$f":"IF(R11<>\"\",R11,\"\")","v":0}]
["Überschuss über fam. Notbedarf und Barbedarf Kinder",0,{"$f":"SUM(C19:C21)","v":0},null,null,null,null,null,null,{"$f":"IF(D22=\"\",\"\",D22)","v":""},null,{"$f":"SUM(L19:L21)","v":0}]
["abzgl. erw. Bedarfe",0,{"$f":"-SUM(E11)","v":0},null,{"$f":"IF(E11<>\"\",SUM(E11),\"\")","v":0},null,null,null,null,{"$f":"IF(D23=\"\",\"\",D23)","v":""},null,{"$f":"-SUM(N11)","v":0},null,{"$f":"IF(N11<>\"\",SUM(N11),\"\")","v":0}]
["Überschuss über erw. Bedarf",0,{"$f":"SUM(C22:C23)","v":0},null,null,null,null,null,null,{"$f":"IF(D24=\"\",\"\",D24)","v":""},null,{"$f":"SUM(L22:L23)","v":0}]
["Bestimmung Barbedarf der Kinder"]
["Elterneinkommen nach Abzug fam. Notbedarf Eltern",{"$f":"SUM(C26,L26)","v":0},{"$f":"SUM(D8-D11)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(M8-M11)","v":0}]
["abzüglich Barbedarf Kinder",{"$f":"SUM(C27,L27)","v":0},{"$f":"-SUM(F27:I27)","v":0},null,null,{"$f":"IF(F11<>\"\",F11,\"\")","v":0},{"$f":"IF(G11<>\"\",G11,\"\")","v":0},{"$f":"IF(H11<>\"\",H11,\"\")","v":0},{"$f":"IF(I11<>\"\",I11,\"\")","v":0},null,null,{"$f":"-SUM(O27:R27)","v":0},null,null,{"$f":"IF(O11<>\"\",O11,\"\")","v":0},{"$f":"IF(P11<>\"\",P11,\"\")","v":0},{"$f":"IF(Q11<>\"\",Q11,\"\")","v":0},{"$f":"IF(R11<>\"\",R11,\"\")","v":0}]
["zzgl. Einkommen Kinder",{"$f":"SUM(C28,L28)","v":0},{"$f":"IF(SUM(F28:I28)>=SUM(F27:I27),SUM(F27:I27),SUM(F28:I28))","v":0},null,null,{"$f":"IF(F8<>\"\",F8,\"\")","v":0},{"$f":"IF(G8<>\"\",G8,\"\")","v":0},{"$f":"IF(H8<>\"\",H8,\"\")","v":0},{"$f":"IF(I8<>\"\",I8,\"\")","v":0},null,null,{"$f":"IF(SUM(O28:R28)>=SUM(O27:R27),SUM(O27:R27),SUM(O28:R28))","v":0},null,null,{"$f":"IF(O8<>\"\",O8,\"\")","v":0},{"$f":"IF(P8<>\"\",P8,\"\")","v":0},{"$f":"IF(Q8<>\"\",Q8,\"\")","v":0},{"$f":"IF(R8<>\"\",R8,\"\")","v":0}]
["Überschuss nach Deckung Barbedarf / Anspruch je Kind",{"$f":"SUM(C29,L29)","v":0},{"$f":"SUM(C26,IF(C27<>\"\",C27,0),IF(C28<>\"\",C28,0))","v":0},null,null,{"$f":"IF(SUM(F27-F28)>0,SUM(F27-F28),0)","v":0},{"$f":"IF(SUM(G27-G28)>0,SUM(G27-G28),0)","v":0},{"$f":"IF(SUM(H27-H28)>0,SUM(H27-H28),0)","v":0},{"$f":"IF(SUM(I27-I28)>0,SUM(I27-I28),0)","v":0},null,null,{"$f":"SUM(L26,IF(L27<>\"\",L27,0),IF(L28<>\"\",L28,0))","v":0},null,null,{"$f":"IF(SUM(O27-O28)>0,SUM(O27-O28),0)","v":0},{"$f":"IF(SUM(P27-P28)>0,SUM(P27-P28),0)","v":0},{"$f":"IF(SUM(Q27-Q28)>0,SUM(Q27-Q28),0)","v":0},{"$f":"IF(SUM(R27-R28)>0,SUM(R27-R28),0)","v":0}]
[{"$f":"IF(C16=0,\"kein Betreuungsunterhalt geschuldet\",\"Bestimmung des theoretischen Betreuungsunterhaltes der Kinder\")","v":"kein Betreuungsunterhalt geschuldet"}]
["Überschuss nach Abzug Barbedarf",{"$f":"SUM(B29)","v":0},{"$f":"SUM(C29)","v":0},"Betreuungsunterhalt über- od. unterschritten",null,null,null,null,null,null,null,{"$f":"SUM(L29)","v":0},"Betreuungsunterhalt über- od. unterschritten"]
["Betreuungsunterhalt je Kind eingeben",null,null,null,null,{"$f":"PhR!E32","v":0},{"$f":"PhR!F32","v":0},{"$f":"PhR!G32","v":0},{"$f":"PhR!H32","v":0},{"$f":"C$16","v":0},null,null,null,null,{"$f":"PhR!N32","v":0},{"$f":"PhR!O32","v":0},{"$f":"PhR!P32","v":0},{"$f":"PhR!Q32","v":0},{"$f":"S$16","v":0}]
["Anspruch je Kind",null,null,null,null,{"$f":"SUM(F32)","v":0},{"$f":"SUM(G32)","v":0},{"$f":"SUM(H32)","v":0},{"$f":"SUM(I32)","v":0},null,null,null,null,null,{"$f":"SUM(O32)","v":0},{"$f":"SUM(P32)","v":0},{"$f":"SUM(Q32)","v":0},{"$f":"SUM(R32)","v":0}]
[{"$f":"IF(B35<=0,\"keine Mittel zur Deckung erw. Bedarf vorhanden\",\"Verfügbare Mittel zur Deckung erw. Bedarf nach Deckung Kinderunterhaltsbeiträge\")","v":"keine Mittel zur Deckung erw. Bedarf vorhanden"}]
["Mittel nach Deckung Notbedarf tot. und Kinderunterhalt",{"$f":"C35+L35","v":0},{"$f":"C19-C11+E11","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(L19-L11+N11)-SUM(O32:R32)","v":0}]
["abzüglich theoretisch zahlbare erw. Bedarfe",{"$f":"SUM(C36,L36)","v":0},{"$f":"-SUM(E36)","v":0},null,{"$f":"E11","v":0},null,null,null,null,null,null,{"$f":"-SUM(N36)","v":0},null,{"$f":"N11","v":0}]
["Überschuss nach Deckung erw. Bedarf",{"$f":"SUM(B35,B36)","v":0},{"$f":"SUM(C35,C36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(L35,L36)","v":0}]
[{"$f":"IF(C37<=0,\"kein Überschuss vorhanden\",\"Verfügbare Mittel nach Deckung des erweiterten Bedarfs - Überschussaufteilung\")","v":"kein Überschuss vorhanden"}]
["Überschuss ",{"$f":"IF(B37>0,B37,0)","v":0},null,"Überschuss nicht vollständig verteilt",null,null,null,null,null,null,null,null,"Überschuss nicht vollständig verteilt"]
["Anteil in Prozent eingeben",{"$f":"ROUND(SUM(C40,L40),3)","v":0},{"$f":"SUM(D40:I40)","v":0},{"$f":"PhR!C33","v":0},null,{"$f":"PhR!E33","v":0},{"$f":"PhR!F33","v":0},{"$f":"PhR!G33","v":0},{"$f":"PhR!H33","v":0},null,null,{"$f":"SUM(M40:R40)","v":0},{"$f":"PhR!L33","v":0},null,{"$f":"PhR!N33","v":0},{"$f":"PhR!O33","v":0},{"$f":"PhR!P33","v":0},{"$f":"PhR!Q33","v":0}]
["Anteil in Franken",{"$f":"SUM(C41+L41)","v":0},{"$f":"SUM(D41:I41)","v":0},{"$f":"IF(D$40=\"\",0,D$40*$B$39)","v":0},null,{"$f":"IF(F$40=\"\",0,F$40*$B$39)","v":0},{"$f":"IF(G$40=\"\",0,G$40*$B$39)","v":0},{"$f":"IF(H$40=\"\",0,H$40*$B$39)","v":0},{"$f":"IF(I$40=\"\",0,I$40*$B$39)","v":0},null,null,{"$f":"SUM(M41:R41)","v":0},{"$f":"M40*$B$39","v":0},null,{"$f":"IF(O$40=\"\",0,O$40*$B$39)","v":0},{"$f":"IF(P$40=\"\",0,P$40*$B$39)","v":0},{"$f":"IF(Q$40=\"\",0,Q$40*$B$39)","v":0},{"$f":"IF(R$40=\"\",0,R$40*$B$39)","v":0}]

{"sheet":"Ph2RT","index":6,"n_rows":43,"n_cols":14,"rows_kept":43,"cut":false,"hidden":true,"merged":[[0,1,0,2],[1,1,1,2],[1,7,1,8],[2,0,2,12],[3,1,3,2],[3,7,3,8],[16,7,16,8],[4,1,4,2],[4,7,4,8],[5,1,5,2],[5,7,5,8],[6,0,6,12],[7,7,7,8],[7,9,7,10],[7,11,7,12],[10,0,10,12],[11,7,11,8],[14,0,14,12],[15,1,15,2],[15,7,15,8],[17,0,17,12],[18,1,18,2],[18,7,18,8],[19,1,19,2],[19,7,19,8],[25,0,25,12],[20,13,20,15],[21,3,22,4],[21,7,21,8],[21,9,22,10],[21,11,22,12],[22,1,22,2],[22,7,22,8],[20,0,20,12],[23,1,23,2],[23,7,23,8],[24,1,24,2],[24,3,24,5],[24,7,24,8],[31,1,31,2],[31,7,31,8],[26,1,26,2],[26,7,26,8],[27,0,27,12],[28,1,28,2],[28,3,28,6],[28,7,28,8],[28,13,28,14],[29,1,29,2],[29,7,29,8],[30,1,30,2],[30,7,30,8],[42,1,42,2],[42,7,42,8],[32,0,32,12],[33,1,33,2],[33,7,33,8],[34,0,34,12],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,7,38,8],[40,0,40,11],[41,1,41,2],[41,7,41,8]]}
["Angepasste Formel aus PhR","Angepasste Formel aus GR"]
["Position",{"$f":"IF(GR!D6<>\"\",GR!D6,\"\")","v":""},null,{"$f":"IF(GR!F6<>\"\",GR!F6,\"\")","v":""},{"$f":"IF(GR!G6<>\"\",GR!G6,\"\")","v":""},{"$f":"IF(GR!H6<>\"\",GR!H6,\"\")","v":""},{"$f":"IF(GR!I6<>\"\",GR!I6,\"\")","v":""},{"$f":"IF(GR!M6<>\"\",GR!M6,\"\")","v":""},null,{"$f":"IF(GR!O6<>\"\",GR!O6,\"\")","v":""},{"$f":"IF(GR!P6<>\"\",GR!P6,\"\")","v":""},{"$f":"IF(GR!Q6<>\"\",GR!Q6,\"\")","v":""},{"$f":"IF(GR!R6<>\"\",GR!R6,\"\")","v":""}]
[{"$f":"IF(SUM(B4,H4)<=0,\"Keine finanziellen Mittel vorhanden\",\"Theoretische Leistungsfähigkeit\")","v":"Keine finanziellen Mittel vorhanden"}]
["Einkommen Elternteile / Kinder",{"$f":"IF(Ph2GR!D$8<>\"\",Ph2GR!D$8,\"\")","v":0},null,{"$f":"IF(Ph2GR!F$8<>\"\",Ph2GR!F$8,\"\")","v":0},{"$f":"IF(Ph2GR!G$8<>\"\",Ph2GR!G$8,\"\")","v":0},{"$f":"IF(Ph2GR!H$8<>\"\",Ph2GR!H$8,\"\")","v":0},{"$f":"IF(Ph2GR!I$8<>\"\",Ph2GR!I$8,\"\")","v":0},{"$f":"IF(Ph2GR!M$8<>\"\",Ph2GR!M$8,\"\")","v":0},null,{"$f":"IF(Ph2GR!O$8<>\"\",Ph2GR!O$8,\"\")","v":0},{"$f":"IF(Ph2GR!P$8<>\"\",Ph2GR!P$8,\"\")","v":0},{"$f":"IF(Ph2GR!Q$8<>\"\",Ph2GR!Q$8,\"\")","v":0},{"$f":"IF(Ph2GR!R$8<>\"\",Ph2GR!R$8,\"\")","v":0}]
["Fam. Not- bzw. Kindesbedarf",{"$f":"IF(Ph2GR!D$11<>\"\",Ph2GR!D$11,\"\")","v":0},null,{"$f":"IF(Ph2GR!F$11<>\"\",Ph2GR!F$11,\"\")","v":0},{"$f":"IF(Ph2GR!G$11<>\"\",Ph2GR!G$11,\"\")","v":0},{"$f":"IF(Ph2GR!H$11<>\"\",Ph2GR!H$11,\"\")","v":0},{"$f":"IF(Ph2GR!I$11<>\"\",Ph2GR!I$11,\"\")","v":0},{"$f":"IF(Ph2GR!M$11<>\"\",Ph2GR!M$11,\"\")","v":0},null,{"$f":"IF(Ph2GR!O$11<>\"\",Ph2GR!O$11,\"\")","v":0},{"$f":"IF(Ph2GR!P$11<>\"\",Ph2GR!P$11,\"\")","v":0},{"$f":"IF(Ph2GR!Q$11<>\"\",Ph2GR!Q$11,\"\")","v":0},{"$f":"IF(Ph2GR!R$11<>\"\",Ph2GR!R$11,\"\")","v":0}]
[{"$f":"\"Theoretische Leistungsfähigkeit von \"&IF(GR!D6<>\"\",GR!D6,\"\")&\" / \"&IF(GR!M6<>\"\",GR!M6,\"\")","v":"Theoretische Leistungsfähigkeit von  / "},{"$f":"IF(AND(B$4<>\"\",B$5<>\"\"),SUM(B$4-B$5),\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(H$4<>\"\",H$5<>\"\"),SUM(H$4-H$5),\"\")","v":0}]
[{"$f":"IF(SUM(D10:G10,J10:M10)=0,\"Kein Barunterhalt geschuldet\",\"Barunterhalt\")","v":"Kein Barunterhalt geschuldet"}]
["Mittel zur Deckung Barunterhalt (theoretisch / effektiv)",{"$f":"$B$6","v":0},{"$f":"IF(B8>0,B8,0)","v":0},null,null,null,null,{"$f":"IF($H$6>0,$H$6,0)","v":0}]
["Theoretisch geschuldeter Barunterhalt                              (= Einkommen Kinder bereits abgezogen)",null,null,{"$f":"Ph2GR!F29","v":0},{"$f":"Ph2GR!G29","v":0},{"$f":"Ph2GR!H29","v":0},{"$f":"Ph2GR!I29","v":0},null,null,{"$f":"Ph2GR!O29","v":0},{"$f":"Ph2GR!P29","v":0},{"$f":"Ph2GR!Q29","v":0},{"$f":"Ph2GR!R29","v":0}]
[{"$f":"\"Von \"&IF(GR!M6<>\"\",GR!M6,\"\")&\" geschuldeter Barunterhalt ohne Leistungsfähigkeit \"&IF(GR!D6<>\"\",GR!D6,\"\")","v":"Von  geschuldeter Barunterhalt ohne Leistungsfähigkeit "},null,null,{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,D$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(D$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,E$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(E$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,F$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(F$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,G$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(G$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},null,null,{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,J$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(J$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,K$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(K$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,L$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(L$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,M$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(M$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"\"Manko Barunterhalt Fr. \"&IF(SUM($D$9:$G$9,$J$9:$K$9)>SUM($D$10:$G$10,$J$10:$K$10),ROUND(SUM($D$9:$G$9,$J$9:$K$9)-SUM($D$10:$G$10,$J$10:$K$10),2))","v":"Manko Barunterhalt Fr. FALSCH"}]
[{"$f":"IF(SUM(D14:G14,J14:M14)=0,\"Kein Betreuungsunterhalt geschuldet\",\"Betreuungsunterhalt\")","v":"Kein Betreuungsunterhalt geschuldet"}]
[{"$f":"\"Mittel von \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" / \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\" nach Deckung Barbedarf (theoretisch / effektiv)\"","v":"Mittel von  /  nach Deckung Barbedarf (theoretisch / effektiv)"},{"$f":"B6","v":0},{"$f":"IF(B12>0,B12,0)","v":0},null,null,null,null,{"$f":"IF(AND($H$6<>\"\",SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>0),SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9)),0)","v":0}]
["Gem. manueller Verteilung geschuldeter Betreuungsunterhalt",null,null,{"$f":"Ph2GR!F32","v":0},{"$f":"Ph2GR!G32","v":0},{"$f":"Ph2GR!H32","v":0},{"$f":"Ph2GR!I32","v":0},null,null,{"$f":"Ph2GR!O32","v":0},{"$f":"Ph2GR!P32","v":0},{"$f":"Ph2GR!Q32","v":0},{"$f":"Ph2GR!R32","v":0},"Manuelle Verteilung überprüfen"]
[{"$f":"\"Effektiv von \"&IF(GR!M6<>\"\",GR!M6,\"\")&\" geschuldeter Betreuungsunterhalt\"","v":"Effektiv von  geschuldeter Betreuungsunterhalt"},null,null,{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),D$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(D$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),E$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(E$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),F$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(F$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),G$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(G$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},null,null,{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),J$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(J$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),K$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(K$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),L$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(L$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),M$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(M$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"\"Manko Betreuungsunterhalt Fr. \"&IF(SUM($D$13:$G$13,$J$13:$K$13)>SUM($D$14:$G$14,$J$14:$K$14),ROUND(SUM($D$13:$G$13,$J$13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14),2))","v":"Manko Betreuungsunterhalt Fr. FALSCH"}]
[{"$f":"IF(C17=0,\"Kein fam. Notbedarf geschuldet\",\"Deckung fam. Notbedarf \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\"))","v":"Kein fam. Notbedarf geschuldet"}]
[{"$f":"\"Mittel von \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" / \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\" nach Deckung Kinderunterhalt\"","v":"Mittel von  /  nach Deckung Kinderunterhalt"},{"$f":"SUM(B12+SUM($D$14:$G$14))","v":0},null,null,null,null,null,{"$f":"IF(AND($H$12>0,SUM(Ph2GR!$M$8>SUM(Ph2GR!M11)-SUM($D$10:$G$10,$J$10:$M$10)-SUM($D$14:$G$14,$J$14:$M$14))),SUM(Ph2GR!$M$8-SUM(Ph2GR!M11)-SUM($D$10:$G$10,$J$10:$M$10)-SUM($D$14:$G$14,$J$14:$M$14)),0)","v":0}]
[{"$f":"\"Anspruch \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Deckung fam. Notbedarf (theoretisch / effektiv)\"","v":"Anspruch  zur Deckung fam. Notbedarf (theoretisch / effektiv)"},{"$f":"IF(B16<0,ABS(B16),0)","v":0},{"$f":"IF(SUM($D$13:$G$13)>SUM($D$14:$G$14),0,IF(AND(SUM($D$13:$G$13)=SUM($D$14:$G$14),$B$16>0),0,IF(AND(SUM($D$13:$G$13)=SUM($D$14:$G$14),$B$16<=0,$H$16>0,$H$16>ABS($B$16)),ABS($B$16),IF(AND(SUM($D$13:$G$13)=SUM($D$14:$G$14),$B$16<=0,$H$16<=ABS($B$16)),$H$16,0))))","v":0}]
[{"$f":"\"Korrekturrechner I [= Total Fr. \"&ROUND(SUM(D19:G19,J19:M19),2)&\" / Fr. \"&ROUND(SUM(D20:G20,J20:M20),2)&\" ]\"","v":"Korrekturrechner I [= Total Fr. 0 / Fr. 0 ]"}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Mankodeckung Barunterhalt Kinder\"","v":"Beitrag  zur Mankodeckung Barunterhalt Kinder"},null,null,{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((D$9-D$10),$B$16*(D$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((E$9-E$10),$B$16*(E$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((F$9-F$10),$B$16*(F$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((G$9-G$10),$B$16*(G$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},null,null,{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((J$9-J$10),$B$16*(J$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((K$9-K$10),$B$16*(K$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((L$9-L$10),$B$16*(L$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((M$9-M$10),$B$16*(M$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Mankodeckung Betreuungsunterhalt\"","v":"Beitrag  zur Mankodeckung Betreuungsunterhalt"},null,null,{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((D$13-D$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(D$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((E$13-E$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(E$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((F$13-F$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(F$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((G$13-G$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(G$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},null,null,{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((J$13-J$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(J$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((K$13-K$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(K$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((L$13-L$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(L$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((M$13-M$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(M$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0}]
[{"$f":"IF(AND(B22+H22<=0,B23+H23>0),\"Keine Mittel für Deckung erw. Bedarf\",IF(B23+H23=0,\"Kein erw. Bedarf geschuldet / erw. Bedarf ausgeschaltet\",\"Deckung erw. Bedarf\"))","v":"Kein erw. Bedarf geschuldet / erw. Bedarf ausgeschaltet"}]
[{"$f":"\"Mittel von \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" / \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\" nach Deckung fam. Notbedarf \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" und Manko Kinder (theoretisch / effektiv)\"","v":"Mittel von  /  nach Deckung fam. Notbedarf  und Manko Kinder (theoretisch / effektiv)"},{"$f":"IF(SUM(C17,B16)-(SUM(D$19:G$19,$J$19,$M$19)+SUM(D$20:G$20,$J$20:$M$20))>=0,SUM(C17,B16)-(SUM(D$19:G$19,$J$19:$M$19)+SUM(D$20:G$20,$J$20:$M$20)),SUM(C17,B16))","v":0},{"$f":"IF(B22>0,B22,0)","v":0},null,null,null,null,{"$f":"IF($H$16-$C$17>0,$H$16-$C$17,0)","v":0}]
[{"$f":"\"Erweiterter Bedarf \"&IF(GR!D6<>\"\",GR!D6,\"\")&\" / \"&IF(GR!M6<>\"\",GR!M6,\"\")","v":"Erweiterter Bedarf  / "},{"$f":"Ph2GR!E11","v":0},null,null,null,null,null,{"$f":"Ph2GR!N11","v":0}]
["Deckungsanspruch insgesamt",{"$f":"IF(AND(B23=0,H23=0),0,IF((B22+H22)*(B23/(B23+H23))>0,MIN((B22+H22)*(B23/(B23+H23)),B23),0))","v":0},null,null,null,null,null,{"$f":"IF(AND(B23=0,H23=0),0,IF((B22+H22)*(H23/(B23+H23))>0,MIN((B22+H22)*(H23/(B23+H23)),H23),0))","v":0}]
[{"$f":"\"Deckung erw. Bedarf \"&IF(GR!D6<>\"\",GR!D6,\"\")&\" durch \"&IF(GR!M6<>\"\",GR!M6,\"\")","v":"Deckung erw. Bedarf  durch "},{"$f":"IF(H22=0,0,IF(OR(B23=0,C22>B23),0,IF(H23=0,MIN(H22,B23-C22),IF(AND(H22>0,H23>0,B23-C22>0,C22/B23<H22/H23,B22+H22>=B23+H23),MIN(((C22+H22)*(B23/(B23+H23)))-C22,B24-C22,B23),IF(AND(H22>0,H23>0,B23-C22>0,C22/B23<H22/H23),MIN(B24-C22,B23),IF(AND(H22>0,H23>0,B23-C22>0,C22/B23>H22/H23),0,IF(AND(H22>0,H23>0,B23-C22>0,C22/B23=H22/H23),0,IF(AND(H22>0,H23>0,B23-C22<=0),0,0))))))))","v":0}]
[{"$f":"\"Korrekturrechner II [= Total Fr. \"&ROUND(SUM(D27:G27,J27:M27),2)&\" ]\"","v":"Korrekturrechner II [= Total Fr. 0 ]"}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" an Kinderunterhaltsbeiträge zur verhältnismässigen Deckung erw. Bedarf \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")","v":"Beitrag  an Kinderunterhaltsbeiträge zur verhältnismässigen Deckung erw. Bedarf "},null,null,{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(D$9/SUM($D$9:$G$9)))-($H$22*(D$9/SUM($D$9:$G$9))),($H$23-$H$22)*(D$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(D$9/SUM($D$9:$G$9)))-($H$22*(D$9/SUM($D$9:$G$9))),($H$23-$H$22)*(D$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(D$9/SUM($D$9:$G$9)))-($H$22*(D$9/SUM($D$9:$G$9))),($H$23-$H$22)*(D$9/SUM($D$9:$G$9))),0))))))","v":0},{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(E$9/SUM($D$9:$G$9)))-($H$22*(E$9/SUM($D$9:$G$9))),($H$23-$H$22)*(E$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(E$9/SUM($D$9:$G$9)))-($H$22*(E$9/SUM($D$9:$G$9))),($H$23-$H$22)*(E$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(E$9/SUM($D$9:$G$9)))-($H$22*(E$9/SUM($D$9:$G$9))),($H$23-$H$22)*(E$9/SUM($D$9:$G$9))),0))))))","v":0},{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(F$9/SUM($D$9:$G$9)))-($H$22*(F$9/SUM($D$9:$G$9))),($H$23-$H$22)*(F$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(F$9/SUM($D$9:$G$9)))-($H$22*(F$9/SUM($D$9:$G$9))),($H$23-$H$22)*(F$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(F$9/SUM($D$9:$G$9)))-($H$22*(F$9/SUM($D$9:$G$9))),($H$23-$H$22)*(F$9/SUM($D$9:$G$9))),0))))))","v":0},{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(G$9/SUM($D$9:$G$9)))-($H$22*(G$9/SUM($D$9:$G$9))),($H$23-$H$22)*(G$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(G$9/SUM($D$9:$G$9)))-($H$22*(G$9/SUM($D$9:$G$9))),($H$23-$H$22)*(G$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(G$9/SUM($D$9:$G$9)))-($H$22*(G$9/SUM($D$9:$G$9))),($H$23-$H$22)*(G$9/SUM($D$9:$G$9))),0))))))","v":0}]
[{"$f":"IF(GR!B80<=0,\"Kein Überschuss vorhanden\",\"Überschussaufteilung\")","v":"Kein Überschuss vorhanden"}]
[{"$f":"\"Überschuss \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" / gesamthaft verbleibender Überschuss / Überschuss \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\"\"","v":"Überschuss  / gesamthaft verbleibender Überschuss / Überschuss "},{"$f":"IF(AND(C22>=B23,H22>=H23),C22-B23,IF(AND(C22+H22>B23+H23,C22>B23,H22<=H23),C22-B23-SUM(D27:G27),0))","v":0},null,{"$f":"Ph2GR!B39","v":0},null,null,null,{"$f":"IF(AND(C22>=B23,H22>=H23),H22-H23,IF(AND(C22+H22>B23+H23,C22<B23,H22>H23),(C22+H22)-(B23+H23),0))","v":0}]
["Anteil am Gesamtüberschuss gem. PhR Zeile 39",{"$f":"SUM(Ph2GR!D$40*Ph2GR!$B$39)","v":0},null,{"$f":"SUM(Ph2GR!F$40*Ph2GR!$B$39)","v":0},{"$f":"SUM(Ph2GR!G$40*Ph2GR!$B$39)","v":0},{"$f":"SUM(Ph2GR!H$40*Ph2GR!$B$39)","v":0},{"$f":"SUM(Ph2GR!I$40*Ph2GR!$B$39)","v":0},{"$f":"SUM(Ph2GR!M$40*Ph2GR!$B$39)","v":0},null,{"$f":"SUM(Ph2GR!O$40*Ph2GR!$B$39)","v":0},{"$f":"SUM(Ph2GR!P$40*Ph2GR!$B$39)","v":0},{"$f":"SUM(Ph2GR!Q$40*Ph2GR!$B$39)","v":0},{"$f":"SUM(Ph2GR!R$40*Ph2GR!$B$39)","v":0},"Überschussaufteilung in GR Zeile 83 fehlerhaft"]
["Deckung je Haushalt durch Eigenmittel",{"$f":"IF(Ph2GR!B39<=0,0,IF(AND(B29>=SUM(B30:G30),SUM(B30:G30)>0),SUM(B30:G30)*(B30/(SUM(B30:G30))),IF(B29<SUM(B30:G30),B29*(B30/(SUM(B30:G30))),0)))","v":0},null,{"$f":"IF(Ph2GR!$B$39<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($B$30:$G$30)>0),SUM($B$30:$G$30)*(D$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(D$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(Ph2GR!$B$39<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($D$30:$G$30)>0),SUM($B$30:$G$30)*(E$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(E$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(Ph2GR!$B$39<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($B$30:$G$30)>0),SUM($B$30:$G$30)*(F$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(F$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(Ph2GR!$B$39<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($B$30:$G$30)>0),SUM($B$30:$G$30)*(G$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(G$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(Ph2GR!$B$39<=0,0,IF($H$29>=SUM($H$30:$M$30),$H$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(H$30/SUM($H$30:$M$30)),0)))","v":0},null,{"$f":"IF(Ph2GR!$B$39<=0,0,IF($H$29>=SUM($H$30:$M$30),J$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(J$30/SUM($H$30:$M$30)),0)))","v":0},{"$f":"IF(Ph2GR!$B$39<=0,0,IF($H$29>=SUM($H$30:$M$30),K$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(K$30/SUM($H$30:$M$30)),0)))","v":0},{"$f":"IF(Ph2GR!$B$39<=0,0,IF($H$29>=SUM($H$30:$M$30),L$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(L$30/SUM($H$30:$M$30)),0)))","v":0},{"$f":"IF(Ph2GR!$B$39<=0,0,IF($H$29>=SUM($H$30:$M$30),M$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(M$30/SUM($H$30:$M$30)),0)))","v":0}]
["Ansprüche zur Deckung Überschussanteile",{"$f":"B30-B31","v":0},null,{"$f":"D30-D31","v":0},{"$f":"E30-E31","v":0},{"$f":"F30-F31","v":0},{"$f":"G30-G31","v":0},null,null,{"$f":"IF($H$29>=SUM($H$30:$K$30),J$31,$H$29*(J$30/SUM($H$30:$K$30)))","v":0},{"$f":"IF($H$29>=SUM($H$30:$K$30),K$31,$H$29*(K$30/SUM($H$30:$K$30)))","v":0},{"$f":"IF($H$29>=SUM($H$30:$K$30),L$31,$H$29*(L$30/SUM($H$30:$K$30)))","v":0},{"$f":"IF($H$29>=SUM($H$30:$K$30),M$31,$H$29*(M$30/SUM($H$30:$K$30)))","v":0}]
[{"$f":"\"Korrekturrechner III [= Total Fr. \"&ROUND(SUM(D34:G34),2)&\" ]\"","v":"Korrekturrechner III [= Total Fr. 0 ]"}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Deckung Überschussanteile der Kinder J bis M\"","v":"Beitrag  zur Deckung Überschussanteile der Kinder J bis M"},null,null,{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(D$9/SUM($D$9:$G$9)),0))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(E$9/SUM($D$9:$G$9)),0))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(F$9/SUM($D$9:$G$9)),0))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(G$9/SUM($D$9:$G$9)),0))","v":0}]
[{"$f":"IF(SUM(B40:C40,D40:G40,J40:M40)=0,\"Keine Mankos vorhanden \",\"Mankos\")","v":"Keine Mankos vorhanden "}]
["Theoretische Unterhaltsansprüche",{"$f":"SUM(B$17,B$23,$B$32)","v":0},null,{"$f":"SUM(D$9,D$13,D$32)","v":0},{"$f":"SUM(E$9,E$13,E$32)","v":0},{"$f":"SUM(F$9,F$13,F$32)","v":0},{"$f":"SUM(G$9,G$13,G$32)","v":0},null,null,{"$f":"SUM(J$9,J$13,J$32)","v":0},{"$f":"SUM(K$9,K$13,K$32)","v":0},{"$f":"SUM(L$9,L$13,L$32)","v":0},{"$f":"SUM(M$9,M$13,M$32)","v":0}]
[{"$f":"\"Effektive Unterhaltsbeiträge von \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")","v":"Effektive Unterhaltsbeiträge von "},{"$f":"SUM($C$17,B25,B$30-B$31)","v":0},null,{"$f":"SUM(SUM(D$10,D$14,D$30-D$31)-D$27-D$34)","v":0},{"$f":"SUM(SUM(E$10,E$14,E$30-E$31)-E$27-E$34)","v":0},{"$f":"SUM(SUM(F$10,F$14,F$30-F$31)-F$27-F$34)","v":0},{"$f":"SUM(SUM(G$10,G$14,G$30-G$31)-G$27-G$34)","v":0},null,null,{"$f":"SUM(J$10,J$14,J$31)","v":0},{"$f":"SUM(K$10,K$14,K$31)","v":0},{"$f":"SUM(L$10,L$14,L$31)","v":0},{"$f":"SUM(M$10,M$14,M$31)","v":0}]
[{"$f":"\"Anteil Unterhaltsbeiträge von \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")","v":"Anteil Unterhaltsbeiträge von "},{"$f":"B24-B25","v":0},null,{"$f":"SUM(D$19,D$20,D$27,D$34)","v":0},{"$f":"SUM(E$19,E$20,E$27,E$34)","v":0},{"$f":"SUM(F$19,F$20,F$27,F$34)","v":0},{"$f":"SUM(G$19,G$20,G$27,G$34)","v":0},null,null,{"$f":"SUM(J$19,J$20,J$27,J$34)","v":0},{"$f":"SUM(K$19,K$20,K$27,K$34)","v":0},{"$f":"SUM(L$19,L$20,L$27,L$34)","v":0},{"$f":"SUM(M$19,M$20,M$27,M$34)","v":0}]
["Manko pro Person",{"$f":"IF(SUM(($B$37-$B$38)-SUM(($B$36-$B$38)-$B$23))>=0,0,SUM(($B$37-$B$38)-SUM(($B$36-$B$38)-$B$23)))","v":0},{"$f":"B$37+B$38-B$36","v":0},{"$f":"D$37+D$38-D$36","v":0},{"$f":"E$37+E$38-E$36","v":0},{"$f":"F$37+F$38-F$36","v":0},{"$f":"G$37+G$38-G$36","v":0},null,null,{"$f":"J$37+J$38-J$36","v":0},{"$f":"K$37+K$38-K$36","v":0},{"$f":"L$37+L$38-L$36","v":0},{"$f":"M$37+M$38-M$36","v":0}]
[{"$f":"\"Effektives Manko \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" abzüglich Manko Betreuungsunterhalt Kinder\"","v":"Effektives Manko  abzüglich Manko Betreuungsunterhalt Kinder"},{"$f":"IF(B$39>=0,0,IF(AND(B$39<0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)>0),ROUND(MIN(B$39+(SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)),0),1),IF(AND(B$39<=0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)=0),B$39,0)))","v":0},{"$f":"IF(C$39>=0,0,IF(AND(C$39<0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)>0),ROUND(MIN(C$39+(SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)),0),1),IF(AND(C$39<=0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)=0),C$39,0)))","v":0}]
[{"$f":"IF(B43+H43=0,\"Keine Unterhaltsbeiträge geschuldet\",\"Von \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\" zu leistende Unterhaltsbeiträge\")","v":"Keine Unterhaltsbeiträge geschuldet"}]
["Zuzusprechender Unterhalt pro Kopf",{"$f":"ROUND(B$37,1)","v":0},null,{"$f":"ROUND(D$37,1)","v":0},{"$f":"ROUND(E$37,1)","v":0},{"$f":"ROUND(F$37,1)","v":0},{"$f":"ROUND(G$37,1)","v":0},null,null,{"$f":"ROUND(J$37,1)","v":0},{"$f":"ROUND(K$37,1)","v":0},{"$f":"ROUND(L$37,1)","v":0},{"$f":"ROUND(M$37,1)","v":0}]
["Zuzusprechender Unterhalt pro Haushalt",{"$f":"SUM(B42:G42)","v":0},null,null,null,null,null,{"$f":"J42+K42","v":0},{"$f":"I39","v":0}]

{"sheet":"Ph3GR","index":7,"n_rows":41,"n_cols":21,"rows_kept":41,"cut":false,"hidden":true,"merged":[[1,0,1,20],[2,2,2,10],[2,11,2,19],[3,3,3,4],[3,12,3,13],[4,16,4,17],[5,3,5,4],[5,12,5,13],[6,0,6,20],[7,0,7,1],[7,3,7,4],[7,12,7,13],[4,3,4,4],[4,5,4,6],[4,7,4,8],[4,12,4,13],[4,14,4,15],[11,18,11,20],[8,0,8,20],[9,3,9,4],[9,5,9,8],[9,12,9,13],[9,14,9,17],[10,0,10,1],[11,0,11,1],[11,3,11,4],[11,5,11,8],[11,12,11,13],[11,14,11,17],[30,3,30,9],[30,12,30,18],[12,0,12,20],[14,3,14,4],[14,12,14,13],[15,0,15,1],[15,19,15,20],[16,0,16,20],[17,0,17,20],[18,3,18,4],[18,12,18,13],[24,0,24,20],[29,0,29,20],[40,3,40,4],[40,12,40,13],[33,0,33,20],[37,0,37,20],[38,3,38,8],[38,12,38,17],[39,3,39,4],[39,12,39,13]]}
["Phase IV"]
["Grunddaten - Geschäfts-Nr."]
["Position","Quelle","Finanziell weniger leistungsfähiger Elternteil (grds. mit überwiegendem Betreuungsanteil)",null,null,null,null,null,null,null,null,"Anderer Elternteil",null,null,null,null,null,null,null,null,"Quelle"]
["Zivilstand",null,null,"Elternteil 1",null,"Kind 1","Kind 2","Kind 3","Kind 4",null,"Neuer Partner",null,"Elternteil 2",null,"Kind 1","Kind 2","Kind 3","Kind 4",null,"Neuer Partner"]
["Stichtag eingeben"]
["Name eingeben",null,null,{"$f":"IF(GR!D6<>\"\",GR!D6,\"\")","v":""},null,{"$f":"IF(GR!F6<>\"\",GR!F6,\"\")","v":""},{"$f":"IF(GR!G6<>\"\",GR!G6,\"\")","v":""},{"$f":"IF(GR!H6<>\"\",GR!H6,\"\")","v":""},{"$f":"IF(GR!I6<>\"\",GR!I6,\"\")","v":""},null,{"$f":"IF(GR!K6<>\"\",GR!K6,\"\")","v":""},null,{"$f":"IF(GR!M6<>\"\",GR!M6,\"\")","v":""},null,{"$f":"IF(GR!O6<>\"\",GR!O6,\"\")","v":""},{"$f":"IF(GR!P6<>\"\",GR!P6,\"\")","v":""},{"$f":"IF(GR!Q6<>\"\",GR!Q6,\"\")","v":""},{"$f":"IF(GR!R6<>\"\",GR!R6,\"\")","v":""},null,{"$f":"IF(GR!T6<>\"\",GR!T6,\"\")","v":""}]
["Einkommensberechnung"]
["Monatl. Einkommen",null,null,{"$f":"PhR!C40","v":0},null,{"$f":"PhR!E40","v":0},{"$f":"PhR!F40","v":0},{"$f":"PhR!G40","v":0},{"$f":"PhR!H40","v":0},null,{"$f":"PhR!J40","v":0},null,{"$f":"PhR!L40","v":0},null,{"$f":"PhR!N40","v":0},{"$f":"PhR!O40","v":0},{"$f":"PhR!P40","v":0},{"$f":"PhR!Q40","v":0},null,{"$f":"PhR!S40","v":0}]
["Bedarfsberechnung"]
[null,"Quelle","Kosten effektiv","Bedarf",null,"Barbedarfe Kinder",null,null,null,"LH-Kosten",{"$f":"\"Bedarf \"&IF(K6=\"\",\"\",K6)&\"\"","v":"Bedarf "},"Kosten effektiv","Bedarf",null,"Barbedarfe Kinder",null,null,null,"LH-Kosten",{"$f":"\"Bedarf \"&IF(T6=\"\",\"\",T6)&\"\"","v":"Bedarf "},"Quelle"]
["Bedarf Summe",null,{"$f":"SUM(D11:I11)","v":0},{"$f":"PhR!C41","v":0},{"$f":"PhR!D41","v":0},{"$f":"PhR!E41","v":0},{"$f":"PhR!F41","v":0},{"$f":"PhR!G41","v":0},{"$f":"PhR!H41","v":0},{"$f":"PhR!I42","v":0},{"$f":"J41","v":0},{"$f":"SUM(M11:R11)","v":0},{"$f":"PhR!L41","v":0},{"$f":"PhR!M41","v":0},{"$f":"PhR!N41","v":0},{"$f":"PhR!O41","v":0},{"$f":"PhR!P41","v":0},{"$f":"PhR!Q41","v":0},{"$f":"PhR!R42","v":0},{"$f":"PhR!S41","v":0}]
["Gesamtbedarf / Kinderbedarfe",null,null,{"$f":"SUM(D11:E11)","v":0},null,{"$f":"SUM(F11:I11)","v":0},null,null,null,null,null,null,{"$f":"SUM(M11:N11)","v":0},null,{"$f":"SUM(O11:R11)","v":0}]
[{"$f":"IF(C16=0,\"Kein Betreuungsunterhalt geschuldet\",\"Betreuungsunterhalt\")","v":"Kein Betreuungsunterhalt geschuldet"}]
["Lebenshaltungskosten",null,null,null,null,null,null,null,null,{"$f":"J$11","v":0},null,null,null,null,null,null,null,null,{"$f":"S$11","v":0}]
["Einkommen",null,null,{"$f":"D$8","v":0},null,null,null,null,null,null,null,null,{"$f":"M8","v":0}]
["Betreuungsunterhalt",null,{"$f":"IF(SUM(J$11-D$8)>=0,SUM(J$11-D$8),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M15=\"\",SUM(S$11-T$8)>0),SUM(S$11-T$8),IF(AND(T15=\"\",SUM(S$11-M$8)>0),SUM(S$11-M$8),0))","v":0},"Betreuungsunterhalt"]
["Übersicht finanzielle Verhältnisse / Verteilung Betreuungsunterhalt und Überschuss"]
["Verfügbare Mittel der Elternteile"]
["Gesamteinkommen (inkl. Einkommen Kinder)",{"$f":"SUM(C19,L19)","v":0},{"$f":"IF(SUM(F8:I8)>SUM(F11:I11),SUM(D8,F11:I11),SUM(D8,F8:I8))","v":0},{"$f":"IF(D8<>\"\",D8,\"\")","v":0},null,{"$f":"IF(F8>F11,F11,F8)","v":0},{"$f":"IF(G8>G11,G11,G8)","v":0},{"$f":"IF(H8>H11,H11,H8)","v":0},{"$f":"IF(I8>I11,I11,I8)","v":0},null,null,{"$f":"IF(SUM(O8:R8)>SUM(O11:R11),SUM(M8,O11:R11),SUM(M8,O8:R8))","v":0},{"$f":"IF(M8<>\"\",M8,\"\")","v":0},null,{"$f":"IF(O8>O11,O11,O8)","v":0},{"$f":"IF(P8>P11,P11,P8)","v":0},{"$f":"IF(Q8>Q11,Q11,Q8)","v":0},{"$f":"IF(R8>R11,R11,R8)","v":0}]
["abzgl. fam. Notbedarf Eltern",0,{"$f":"-SUM(D11)","v":0},{"$f":"IF(D11<>\"\",SUM(D11),\"\")","v":0},null,null,null,null,null,null,null,{"$f":"-SUM(M11)","v":0},{"$f":"IF(M11<>\"\",SUM(M11),\"\")","v":0}]
["abzgl. Barbedarf Kinder",0,{"$f":"-SUM(F12:I12)","v":0},null,null,{"$f":"IF(F11<>\"\",F11,\"\")","v":0},{"$f":"IF(G11<>\"\",G11,\"\")","v":0},{"$f":"IF(H11<>\"\",H11,\"\")","v":0},{"$f":"IF(I11<>\"\",I11,\"\")","v":0},{"$f":"IF(D21=\"\",\"\",D21)","v":""},null,{"$f":"-SUM(O21:R21)","v":0},null,null,{"$f":"IF(O11<>\"\",O11,\"\")","v":0},{"$f":"IF(P11<>\"\",P11,\"\")","v":0},{"$f":"IF(Q11<>\"\",Q11,\"\")","v":0},{"$f":"IF(R11<>\"\",R11,\"\")","v":0}]
["Überschuss über fam. Notbedarf und Barbedarf Kinder",0,{"$f":"SUM(C19:C21)","v":0},null,null,null,null,null,null,{"$f":"IF(D22=\"\",\"\",D22)","v":""},null,{"$f":"SUM(L19:L21)","v":0}]
["abzgl. erw. Bedarfe",0,{"$f":"-SUM(E11)","v":0},null,{"$f":"IF(E11<>\"\",SUM(E11),\"\")","v":0},null,null,null,null,{"$f":"IF(D23=\"\",\"\",D23)","v":""},null,{"$f":"-SUM(N11)","v":0},null,{"$f":"IF(N11<>\"\",SUM(N11),\"\")","v":0}]
["Überschuss über erw. Bedarf",0,{"$f":"SUM(C22:C23)","v":0},null,null,null,null,null,null,{"$f":"IF(D24=\"\",\"\",D24)","v":""},null,{"$f":"SUM(L22:L23)","v":0}]
["Bestimmung Barbedarf der Kinder"]
["Elterneinkommen nach Abzug fam. Notbedarf Eltern",{"$f":"SUM(C26,L26)","v":0},{"$f":"SUM(D8-D11)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(M8-M11)","v":0}]
["abzüglich Barbedarf Kinder",{"$f":"SUM(C27,L27)","v":0},{"$f":"-SUM(F27:I27)","v":0},null,null,{"$f":"IF(F11<>\"\",F11,\"\")","v":0},{"$f":"IF(G11<>\"\",G11,\"\")","v":0},{"$f":"IF(H11<>\"\",H11,\"\")","v":0},{"$f":"IF(I11<>\"\",I11,\"\")","v":0},null,null,{"$f":"-SUM(O27:R27)","v":0},null,null,{"$f":"IF(O11<>\"\",O11,\"\")","v":0},{"$f":"IF(P11<>\"\",P11,\"\")","v":0},{"$f":"IF(Q11<>\"\",Q11,\"\")","v":0},{"$f":"IF(R11<>\"\",R11,\"\")","v":0}]
["zzgl. Einkommen Kinder",{"$f":"SUM(C28,L28)","v":0},{"$f":"IF(SUM(F28:I28)>=SUM(F27:I27),SUM(F27:I27),SUM(F28:I28))","v":0},null,null,{"$f":"IF(F8<>\"\",F8,\"\")","v":0},{"$f":"IF(G8<>\"\",G8,\"\")","v":0},{"$f":"IF(H8<>\"\",H8,\"\")","v":0},{"$f":"IF(I8<>\"\",I8,\"\")","v":0},null,null,{"$f":"IF(SUM(O28:R28)>=SUM(O27:R27),SUM(O27:R27),SUM(O28:R28))","v":0},null,null,{"$f":"IF(O8<>\"\",O8,\"\")","v":0},{"$f":"IF(P8<>\"\",P8,\"\")","v":0},{"$f":"IF(Q8<>\"\",Q8,\"\")","v":0},{"$f":"IF(R8<>\"\",R8,\"\")","v":0}]
["Überschuss nach Deckung Barbedarf / Anspruch je Kind",{"$f":"SUM(C29,L29)","v":0},{"$f":"SUM(C26,IF(C27<>\"\",C27,0),IF(C28<>\"\",C28,0))","v":0},null,null,{"$f":"IF(SUM(F27-F28)>0,SUM(F27-F28),0)","v":0},{"$f":"IF(SUM(G27-G28)>0,SUM(G27-G28),0)","v":0},{"$f":"IF(SUM(H27-H28)>0,SUM(H27-H28),0)","v":0},{"$f":"IF(SUM(I27-I28)>0,SUM(I27-I28),0)","v":0},null,null,{"$f":"SUM(L26,IF(L27<>\"\",L27,0),IF(L28<>\"\",L28,0))","v":0},null,null,{"$f":"IF(SUM(O27-O28)>0,SUM(O27-O28),0)","v":0},{"$f":"IF(SUM(P27-P28)>0,SUM(P27-P28),0)","v":0},{"$f":"IF(SUM(Q27-Q28)>0,SUM(Q27-Q28),0)","v":0},{"$f":"IF(SUM(R27-R28)>0,SUM(R27-R28),0)","v":0}]
[{"$f":"IF(C16=0,\"kein Betreuungsunterhalt geschuldet\",\"Bestimmung des theoretischen Betreuungsunterhaltes der Kinder\")","v":"kein Betreuungsunterhalt geschuldet"}]
["Überschuss nach Abzug Barbedarf",{"$f":"SUM(B29)","v":0},{"$f":"SUM(C29)","v":0},"Betreuungsunterhalt über- od. unterschritten",null,null,null,null,null,null,null,{"$f":"SUM(L29)","v":0},"Betreuungsunterhalt über- od. unterschritten"]
["Betreuungsunterhalt je Kind eingeben",null,null,null,null,{"$f":"PhR!E44","v":0},{"$f":"PhR!F44","v":0},{"$f":"PhR!G44","v":0},{"$f":"PhR!H44","v":0},{"$f":"C$16","v":0},null,null,null,null,{"$f":"PhR!N44","v":0},{"$f":"PhR!O44","v":0},{"$f":"PhR!P44","v":0},{"$f":"PhR!Q44","v":0},{"$f":"S$16","v":0}]
["Anspruch je Kind",null,null,null,null,{"$f":"SUM(F32)","v":0},{"$f":"SUM(G32)","v":0},{"$f":"SUM(H32)","v":0},{"$f":"SUM(I32)","v":0},null,null,null,null,null,{"$f":"SUM(O32)","v":0},{"$f":"SUM(P32)","v":0},{"$f":"SUM(Q32)","v":0},{"$f":"SUM(R32)","v":0}]
[{"$f":"IF(B35<=0,\"keine Mittel zur Deckung erw. Bedarf vorhanden\",\"Verfügbare Mittel zur Deckung erw. Bedarf nach Deckung Kinderunterhaltsbeiträge\")","v":"keine Mittel zur Deckung erw. Bedarf vorhanden"}]
["Mittel nach Deckung Notbedarf tot. und Kinderunterhalt",{"$f":"C35+L35","v":0},{"$f":"C19-C11+E11","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(L19-L11+N11)-SUM(O32:R32)","v":0}]
["abzüglich theoretisch zahlbare erw. Bedarfe",{"$f":"SUM(C36,L36)","v":0},{"$f":"-SUM(E36)","v":0},null,{"$f":"E11","v":0},null,null,null,null,null,null,{"$f":"-SUM(N36)","v":0},null,{"$f":"N11","v":0}]
["Überschuss nach Deckung erw. Bedarf",{"$f":"SUM(B35,B36)","v":0},{"$f":"SUM(C35,C36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(L35,L36)","v":0}]
[{"$f":"IF(C37<=0,\"kein Überschuss vorhanden\",\"Verfügbare Mittel nach Deckung des erweiterten Bedarfs - Überschussaufteilung\")","v":"kein Überschuss vorhanden"}]
["Überschuss ",{"$f":"IF(B37>0,B37,0)","v":0},null,"Überschuss nicht vollständig verteilt",null,null,null,null,null,null,null,null,"Überschuss nicht vollständig verteilt"]
["Anteil in Prozent eingeben",{"$f":"ROUND(SUM(C40,L40),3)","v":0},{"$f":"SUM(D40:I40)","v":0},{"$f":"PhR!C45","v":0},null,{"$f":"PhR!E45","v":0},{"$f":"PhR!F45","v":0},{"$f":"PhR!G45","v":0},{"$f":"PhR!H45","v":0},null,null,{"$f":"SUM(M40:R40)","v":0},{"$f":"PhR!L45","v":0},null,{"$f":"PhR!N45","v":0},{"$f":"PhR!O45","v":0},{"$f":"PhR!P45","v":0},{"$f":"PhR!Q45","v":0}]
["Anteil in Franken",{"$f":"SUM(C41+L41)","v":0},{"$f":"SUM(D41:I41)","v":0},{"$f":"IF(D$40=\"\",0,D$40*$B$39)","v":0},null,{"$f":"IF(F$40=\"\",0,F$40*$B$39)","v":0},{"$f":"IF(G$40=\"\",0,G$40*$B$39)","v":0},{"$f":"IF(H$40=\"\",0,H$40*$B$39)","v":0},{"$f":"IF(I$40=\"\",0,I$40*$B$39)","v":0},null,null,{"$f":"SUM(M41:R41)","v":0},{"$f":"M40*$B$39","v":0},null,{"$f":"IF(O$40=\"\",0,O$40*$B$39)","v":0},{"$f":"IF(P$40=\"\",0,P$40*$B$39)","v":0},{"$f":"IF(Q$40=\"\",0,Q$40*$B$39)","v":0},{"$f":"IF(R$40=\"\",0,R$40*$B$39)","v":0}]

{"sheet":"Ph3RT","index":8,"n_rows":43,"n_cols":14,"rows_kept":43,"cut":false,"hidden":true,"merged":[[0,1,0,2],[1,1,1,2],[1,7,1,8],[2,0,2,12],[3,1,3,2],[3,7,3,8],[16,7,16,8],[4,1,4,2],[4,7,4,8],[5,1,5,2],[5,7,5,8],[6,0,6,12],[7,7,7,8],[7,9,7,10],[7,11,7,12],[10,0,10,12],[11,7,11,8],[14,0,14,12],[15,1,15,2],[15,7,15,8],[17,0,17,12],[18,1,18,2],[18,7,18,8],[19,1,19,2],[19,7,19,8],[25,0,25,12],[20,13,20,15],[21,3,22,4],[21,7,21,8],[21,9,22,10],[21,11,22,12],[22,1,22,2],[22,7,22,8],[20,0,20,12],[23,1,23,2],[23,7,23,8],[24,1,24,2],[24,3,24,5],[24,7,24,8],[31,1,31,2],[31,7,31,8],[26,1,26,2],[26,7,26,8],[27,0,27,12],[28,1,28,2],[28,3,28,6],[28,7,28,8],[28,13,28,14],[29,1,29,2],[29,7,29,8],[30,1,30,2],[30,7,30,8],[42,1,42,2],[42,7,42,8],[32,0,32,12],[33,1,33,2],[33,7,33,8],[34,0,34,12],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,7,38,8],[40,0,40,11],[41,1,41,2],[41,7,41,8]]}
["Angepasste Formel aus PhR","Angepasste Formel aus GR"]
["Position",{"$f":"IF(GR!D6<>\"\",GR!D6,\"\")","v":""},null,{"$f":"IF(GR!F6<>\"\",GR!F6,\"\")","v":""},{"$f":"IF(GR!G6<>\"\",GR!G6,\"\")","v":""},{"$f":"IF(GR!H6<>\"\",GR!H6,\"\")","v":""},{"$f":"IF(GR!I6<>\"\",GR!I6,\"\")","v":""},{"$f":"IF(GR!M6<>\"\",GR!M6,\"\")","v":""},null,{"$f":"IF(GR!O6<>\"\",GR!O6,\"\")","v":""},{"$f":"IF(GR!P6<>\"\",GR!P6,\"\")","v":""},{"$f":"IF(GR!Q6<>\"\",GR!Q6,\"\")","v":""},{"$f":"IF(GR!R6<>\"\",GR!R6,\"\")","v":""}]
[{"$f":"IF(SUM(B4,H4)<=0,\"Keine finanziellen Mittel vorhanden\",\"Theoretische Leistungsfähigkeit\")","v":"Keine finanziellen Mittel vorhanden"}]
["Einkommen Elternteile / Kinder",{"$f":"IF(Ph3GR!D$8<>\"\",Ph3GR!D$8,\"\")","v":0},null,{"$f":"IF(Ph3GR!F$8<>\"\",Ph3GR!F$8,\"\")","v":0},{"$f":"IF(Ph3GR!G$8<>\"\",Ph3GR!G$8,\"\")","v":0},{"$f":"IF(Ph3GR!H$8<>\"\",Ph3GR!H$8,\"\")","v":0},{"$f":"IF(Ph3GR!I$8<>\"\",Ph3GR!I$8,\"\")","v":0},{"$f":"IF(Ph3GR!M$8<>\"\",Ph3GR!M$8,\"\")","v":0},null,{"$f":"IF(Ph3GR!O$8<>\"\",Ph3GR!O$8,\"\")","v":0},{"$f":"IF(Ph3GR!P$8<>\"\",Ph3GR!P$8,\"\")","v":0},{"$f":"IF(Ph3GR!Q$8<>\"\",Ph3GR!Q$8,\"\")","v":0},{"$f":"IF(Ph3GR!R$8<>\"\",Ph3GR!R$8,\"\")","v":0}]
["Fam. Not- bzw. Kindesbedarf",{"$f":"IF(Ph3GR!D$11<>\"\",Ph3GR!D$11,\"\")","v":0},null,{"$f":"IF(Ph3GR!F$11<>\"\",Ph3GR!F$11,\"\")","v":0},{"$f":"IF(Ph3GR!G$11<>\"\",Ph3GR!G$11,\"\")","v":0},{"$f":"IF(Ph3GR!H$11<>\"\",Ph3GR!H$11,\"\")","v":0},{"$f":"IF(Ph3GR!I$11<>\"\",Ph3GR!I$11,\"\")","v":0},{"$f":"IF(Ph3GR!M$11<>\"\",Ph3GR!M$11,\"\")","v":0},null,{"$f":"IF(Ph3GR!O$11<>\"\",Ph3GR!O$11,\"\")","v":0},{"$f":"IF(Ph3GR!P$11<>\"\",Ph3GR!P$11,\"\")","v":0},{"$f":"IF(Ph3GR!Q$11<>\"\",Ph3GR!Q$11,\"\")","v":0},{"$f":"IF(Ph3GR!R$11<>\"\",Ph3GR!R$11,\"\")","v":0}]
[{"$f":"\"Theoretische Leistungsfähigkeit von \"&IF(GR!D6<>\"\",GR!D6,\"\")&\" / \"&IF(GR!M6<>\"\",GR!M6,\"\")","v":"Theoretische Leistungsfähigkeit von  / "},{"$f":"IF(AND(B$4<>\"\",B$5<>\"\"),SUM(B$4-B$5),\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(H$4<>\"\",H$5<>\"\"),SUM(H$4-H$5),\"\")","v":0}]
[{"$f":"IF(SUM(D10:G10,J10:M10)=0,\"Kein Barunterhalt geschuldet\",\"Barunterhalt\")","v":"Kein Barunterhalt geschuldet"}]
["Mittel zur Deckung Barunterhalt (theoretisch / effektiv)",{"$f":"$B$6","v":0},{"$f":"IF(B8>0,B8,0)","v":0},null,null,null,null,{"$f":"IF($H$6>0,$H$6,0)","v":0}]
["Theoretisch geschuldeter Barunterhalt                              (= Einkommen Kinder bereits abgezogen)",null,null,{"$f":"Ph3GR!F29","v":0},{"$f":"Ph3GR!G29","v":0},{"$f":"Ph3GR!H29","v":0},{"$f":"Ph3GR!I29","v":0},null,null,{"$f":"Ph3GR!O29","v":0},{"$f":"Ph3GR!P29","v":0},{"$f":"Ph3GR!Q29","v":0},{"$f":"Ph3GR!R29","v":0}]
[{"$f":"\"Von \"&IF(GR!M6<>\"\",GR!M6,\"\")&\" geschuldeter Barunterhalt ohne Leistungsfähigkeit \"&IF(GR!D6<>\"\",GR!D6,\"\")","v":"Von  geschuldeter Barunterhalt ohne Leistungsfähigkeit "},null,null,{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,D$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(D$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,E$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(E$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,F$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(F$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,G$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(G$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},null,null,{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,J$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(J$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,K$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(K$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,L$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(L$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"IF(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>=0,M$9,IF(AND(SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))<0,SUM($H$6)>0),$H$6*SUM(M$9/SUM($D$9:$G$9,$J$9:$M$9)),IF(AND($H$6-SUM($D$9:$G$9,$J$9:$M$9)<=0,$H$6<=0),0,0)))","v":0},{"$f":"\"Manko Barunterhalt Fr. \"&IF(SUM($D$9:$G$9,$J$9:$K$9)>SUM($D$10:$G$10,$J$10:$K$10),ROUND(SUM($D$9:$G$9,$J$9:$K$9)-SUM($D$10:$G$10,$J$10:$K$10),2))","v":"Manko Barunterhalt Fr. FALSCH"}]
[{"$f":"IF(SUM(D14:G14,J14:M14)=0,\"Kein Betreuungsunterhalt geschuldet\",\"Betreuungsunterhalt\")","v":"Kein Betreuungsunterhalt geschuldet"}]
[{"$f":"\"Mittel von \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" / \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\" nach Deckung Barbedarf (theoretisch / effektiv)\"","v":"Mittel von  /  nach Deckung Barbedarf (theoretisch / effektiv)"},{"$f":"B6","v":0},{"$f":"IF(B12>0,B12,0)","v":0},null,null,null,null,{"$f":"IF(AND($H$6<>\"\",SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9))>0),SUM($H$6-SUM($D$9:$G$9,$J$9:$M$9)),0)","v":0}]
["Gem. manueller Verteilung geschuldeter Betreuungsunterhalt",null,null,{"$f":"Ph3GR!F32","v":0},{"$f":"Ph3GR!G32","v":0},{"$f":"Ph3GR!H32","v":0},{"$f":"Ph3GR!I32","v":0},null,null,{"$f":"Ph3GR!O32","v":0},{"$f":"Ph3GR!P32","v":0},{"$f":"Ph3GR!Q32","v":0},{"$f":"Ph3GR!R32","v":0},"Manuelle Verteilung überprüfen"]
[{"$f":"\"Effektiv von \"&IF(GR!M6<>\"\",GR!M6,\"\")&\" geschuldeter Betreuungsunterhalt\"","v":"Effektiv von  geschuldeter Betreuungsunterhalt"},null,null,{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),D$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(D$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),E$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(E$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),F$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(F$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),G$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(G$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},null,null,{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),J$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(J$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),K$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(K$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),L$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(L$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"IF(AND($H$12>=0,$H$12>=SUM($D$13:$G$13,$J$13:$M$13)),M$13,IF(AND($H$12>0,$H$12<SUM($D$13:$G$13,$J$13:$M$13)),$H$12*SUM(M$13)/SUM($D$13:$G$13,$J$13:$M$13),IF(SUM($D$13:$G$13,$J$13:$M$13)=0,0,IF(AND($H$12<=0),0,0))))","v":0},{"$f":"\"Manko Betreuungsunterhalt Fr. \"&IF(SUM($D$13:$G$13,$J$13:$K$13)>SUM($D$14:$G$14,$J$14:$K$14),ROUND(SUM($D$13:$G$13,$J$13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14),2))","v":"Manko Betreuungsunterhalt Fr. FALSCH"}]
[{"$f":"IF(C17=0,\"Kein fam. Notbedarf geschuldet\",\"Deckung fam. Notbedarf \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\"))","v":"Kein fam. Notbedarf geschuldet"}]
[{"$f":"\"Mittel von \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" / \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\" nach Deckung Kinderunterhalt\"","v":"Mittel von  /  nach Deckung Kinderunterhalt"},{"$f":"SUM(B12+SUM($D$14:$G$14))","v":0},null,null,null,null,null,{"$f":"IF(AND($H$12>0,SUM(Ph3GR!$M$8>SUM(Ph3GR!M11)-SUM($D$10:$G$10,$J$10:$M$10)-SUM($D$14:$G$14,$J$14:$M$14))),SUM(Ph3GR!$M$8-SUM(Ph3GR!M11)-SUM($D$10:$G$10,$J$10:$M$10)-SUM($D$14:$G$14,$J$14:$M$14)),0)","v":0}]
[{"$f":"\"Anspruch \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Deckung fam. Notbedarf (theoretisch / effektiv)\"","v":"Anspruch  zur Deckung fam. Notbedarf (theoretisch / effektiv)"},{"$f":"IF(B16<0,ABS(B16),0)","v":0},{"$f":"IF(SUM($D$13:$G$13)>SUM($D$14:$G$14),0,IF(AND(SUM($D$13:$G$13)=SUM($D$14:$G$14),$B$16>0),0,IF(AND(SUM($D$13:$G$13)=SUM($D$14:$G$14),$B$16<=0,$H$16>0,$H$16>ABS($B$16)),ABS($B$16),IF(AND(SUM($D$13:$G$13)=SUM($D$14:$G$14),$B$16<=0,$H$16<=ABS($B$16)),$H$16,0))))","v":0}]
[{"$f":"\"Korrekturrechner I [= Total Fr. \"&ROUND(SUM(D19:G19,J19:M19),2)&\" / Fr. \"&ROUND(SUM(D20:G20,J20:M20),2)&\" ]\"","v":"Korrekturrechner I [= Total Fr. 0 / Fr. 0 ]"}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Mankodeckung Barunterhalt Kinder\"","v":"Beitrag  zur Mankodeckung Barunterhalt Kinder"},null,null,{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((D$9-D$10),$B$16*(D$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((E$9-E$10),$B$16*(E$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((F$9-F$10),$B$16*(F$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((G$9-G$10),$B$16*(G$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},null,null,{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((J$9-J$10),$B$16*(J$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((K$9-K$10),$B$16*(K$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((L$9-L$10),$B$16*(L$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0},{"$f":"IF(AND(SUM($D$9:$G$9,$J$9:$M$9)>SUM($D$10:$G$10,$J$10:$M$10),$B$16>0),MIN((M$9-M$10),$B$16*(M$9/SUM($D$9:$G$9,$J$9:$M$9))),0)","v":0}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Mankodeckung Betreuungsunterhalt\"","v":"Beitrag  zur Mankodeckung Betreuungsunterhalt"},null,null,{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((D$13-D$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(D$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((E$13-E$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(E$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((F$13-F$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(F$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((G$13-G$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(G$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},null,null,{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((J$13-J$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(J$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((K$13-K$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(K$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((L$13-L$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(L$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0},{"$f":"IF(AND(SUM($D$13:$G$13,$J$13:$M$13)>SUM($D$14:$G$14,$J$14:$M$14),$B$16-SUM($D$19:$G$19,$J$19:$M$19)>0),MIN((M$13-M$14),($B$16-SUM($D$16:$G$19,$J$19:$M$19))*(M$13/SUM($D$13:$G$13,$J$13:$M$13))),0)","v":0}]
[{"$f":"IF(AND(B22+H22<=0,B23+H23>0),\"Keine Mittel für Deckung erw. Bedarf\",IF(B23+H23=0,\"Kein erw. Bedarf geschuldet / erw. Bedarf ausgeschaltet\",\"Deckung erw. Bedarf\"))","v":"Kein erw. Bedarf geschuldet / erw. Bedarf ausgeschaltet"}]
[{"$f":"\"Mittel von \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" / \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\" nach Deckung fam. Notbedarf \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" und Manko Kinder (theoretisch / effektiv)\"","v":"Mittel von  /  nach Deckung fam. Notbedarf  und Manko Kinder (theoretisch / effektiv)"},{"$f":"IF(SUM(C17,B16)-(SUM(D$19:G$19,$J$19,$M$19)+SUM(D$20:G$20,$J$20:$M$20))>=0,SUM(C17,B16)-(SUM(D$19:G$19,$J$19:$M$19)+SUM(D$20:G$20,$J$20:$M$20)),SUM(C17,B16))","v":0},{"$f":"IF(B22>0,B22,0)","v":0},null,null,null,null,{"$f":"IF($H$16-$C$17>0,$H$16-$C$17,0)","v":0}]
[{"$f":"\"Erweiterter Bedarf \"&IF(GR!D6<>\"\",GR!D6,\"\")&\" / \"&IF(GR!M6<>\"\",GR!M6,\"\")","v":"Erweiterter Bedarf  / "},{"$f":"Ph3GR!E11","v":0},null,null,null,null,null,{"$f":"Ph3GR!N11","v":0}]
["Deckungsanspruch insgesamt",{"$f":"IF(AND(B23=0,H23=0),0,IF((B22+H22)*(B23/(B23+H23))>0,MIN((B22+H22)*(B23/(B23+H23)),B23),0))","v":0},null,null,null,null,null,{"$f":"IF(AND(B23=0,H23=0),0,IF((B22+H22)*(H23/(B23+H23))>0,MIN((B22+H22)*(H23/(B23+H23)),H23),0))","v":0}]
[{"$f":"\"Deckung erw. Bedarf \"&IF(GR!D6<>\"\",GR!D6,\"\")&\" durch \"&IF(GR!M6<>\"\",GR!M6,\"\")","v":"Deckung erw. Bedarf  durch "},{"$f":"IF(H22=0,0,IF(OR(B23=0,C22>B23),0,IF(H23=0,MIN(H22,B23-C22),IF(AND(H22>0,H23>0,B23-C22>0,C22/B23<H22/H23,B22+H22>=B23+H23),MIN(((C22+H22)*(B23/(B23+H23)))-C22,B24-C22,B23),IF(AND(H22>0,H23>0,B23-C22>0,C22/B23<H22/H23),MIN(B24-C22,B23),IF(AND(H22>0,H23>0,B23-C22>0,C22/B23>H22/H23),0,IF(AND(H22>0,H23>0,B23-C22>0,C22/B23=H22/H23),0,IF(AND(H22>0,H23>0,B23-C22<=0),0,0))))))))","v":0}]
[{"$f":"\"Korrekturrechner II [= Total Fr. \"&ROUND(SUM(D27:G27,J27:M27),2)&\" ]\"","v":"Korrekturrechner II [= Total Fr. 0 ]"}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" an Kinderunterhaltsbeiträge zur verhältnismässigen Deckung erw. Bedarf \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")","v":"Beitrag  an Kinderunterhaltsbeiträge zur verhältnismässigen Deckung erw. Bedarf "},null,null,{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(D$9/SUM($D$9:$G$9)))-($H$22*(D$9/SUM($D$9:$G$9))),($H$23-$H$22)*(D$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(D$9/SUM($D$9:$G$9)))-($H$22*(D$9/SUM($D$9:$G$9))),($H$23-$H$22)*(D$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(D$9/SUM($D$9:$G$9)))-($H$22*(D$9/SUM($D$9:$G$9))),($H$23-$H$22)*(D$9/SUM($D$9:$G$9))),0))))))","v":0},{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(E$9/SUM($D$9:$G$9)))-($H$22*(E$9/SUM($D$9:$G$9))),($H$23-$H$22)*(E$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(E$9/SUM($D$9:$G$9)))-($H$22*(E$9/SUM($D$9:$G$9))),($H$23-$H$22)*(E$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(E$9/SUM($D$9:$G$9)))-($H$22*(E$9/SUM($D$9:$G$9))),($H$23-$H$22)*(E$9/SUM($D$9:$G$9))),0))))))","v":0},{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(F$9/SUM($D$9:$G$9)))-($H$22*(F$9/SUM($D$9:$G$9))),($H$23-$H$22)*(F$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(F$9/SUM($D$9:$G$9)))-($H$22*(F$9/SUM($D$9:$G$9))),($H$23-$H$22)*(F$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(F$9/SUM($D$9:$G$9)))-($H$22*(F$9/SUM($D$9:$G$9))),($H$23-$H$22)*(F$9/SUM($D$9:$G$9))),0))))))","v":0},{"$f":"IF(AND($C$22=0,$H$22=0),0,IF(OR($C$22=0,$B$23=0,$H$23=0,$H$22>$H$23),0,IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23>$H$22/$H$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(G$9/SUM($D$9:$G$9)))-($H$22*(G$9/SUM($D$9:$G$9))),($H$23-$H$22)*(G$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$H$22>0,$B$23>$C$22,$H$23>$H$22,$C$22/$B$23<$H$22/$H$23),0,IF(AND($C$22>0,$C22>=$B$23,SUM($D$9:$G$9)>0),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(G$9/SUM($D$9:$G$9)))-($H$22*(G$9/SUM($D$9:$G$9))),($H$23-$H$22)*(G$9/SUM($D$9:$G$9))),IF(AND($C$22>0,$C22<$B$23),MIN((($C$22+$H$22)*($H$23/($B$23+$H$23))*(G$9/SUM($D$9:$G$9)))-($H$22*(G$9/SUM($D$9:$G$9))),($H$23-$H$22)*(G$9/SUM($D$9:$G$9))),0))))))","v":0}]
[{"$f":"IF(GR!B80<=0,\"Kein Überschuss vorhanden\",\"Überschussaufteilung\")","v":"Kein Überschuss vorhanden"}]
[{"$f":"\"Überschuss \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" / gesamthaft verbleibender Überschuss / Überschuss \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\"\"","v":"Überschuss  / gesamthaft verbleibender Überschuss / Überschuss "},{"$f":"IF(AND(C22>=B23,H22>=H23),C22-B23,IF(AND(C22+H22>B23+H23,C22>B23,H22<=H23),C22-B23-SUM(D27:G27),0))","v":0},null,{"$f":"Ph3GR!B39","v":0},null,null,null,{"$f":"IF(AND(C22>=B23,H22>=H23),H22-H23,IF(AND(C22+H22>B23+H23,C22<B23,H22>H23),(C22+H22)-(B23+H23),0))","v":0}]
["Anteil am Gesamtüberschuss gem. GR Zeile 39",{"$f":"SUM(Ph3GR!D$40*Ph3GR!$B$39)","v":0},null,{"$f":"SUM(Ph3GR!F$40*Ph3GR!$B$39)","v":0},{"$f":"SUM(Ph3GR!G$40*Ph3GR!$B$39)","v":0},{"$f":"SUM(Ph3GR!H$40*Ph3GR!$B$39)","v":0},{"$f":"SUM(Ph3GR!I$40*Ph3GR!$B$39)","v":0},{"$f":"SUM(Ph3GR!M$40*Ph3GR!$B$39)","v":0},null,{"$f":"SUM(Ph3GR!O$40*Ph3GR!$B$39)","v":0},{"$f":"SUM(Ph3GR!P$40*Ph3GR!$B$39)","v":0},{"$f":"SUM(Ph3GR!Q$40*Ph3GR!$B$39)","v":0},{"$f":"SUM(Ph3GR!R$40*Ph3GR!$B$39)","v":0},"Überschussaufteilung in GR Zeile 83 fehlerhaft"]
["Deckung je Haushalt durch Eigenmittel",{"$f":"IF(Ph3GR!B39<=0,0,IF(AND(B29>=SUM(B30:G30),SUM(B30:G30)>0),SUM(B30:G30)*(B30/(SUM(B30:G30))),IF(B29<SUM(B30:G30),B29*(B30/(SUM(B30:G30))),0)))","v":0},null,{"$f":"IF(Ph3GR!$B$39<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($B$30:$G$30)>0),SUM($B$30:$G$30)*(D$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(D$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(Ph3GR!$B$39<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($D$30:$G$30)>0),SUM($B$30:$G$30)*(E$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(E$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(Ph3GR!$B$39<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($B$30:$G$30)>0),SUM($B$30:$G$30)*(F$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(F$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(Ph3GR!$B$39<=0,0,IF(AND($B$29>=SUM($B$30:$G$30),SUM($B$30:$G$30)>0),SUM($B$30:$G$30)*(G$30/(SUM($B$30:$G$30))),IF($B$29<SUM($B$30:$G$30),$B$29*(G$30/(SUM($B$30:$G$30))),0)))","v":0},{"$f":"IF(Ph3GR!$B$39<=0,0,IF($H$29>=SUM($H$30:$M$30),$H$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(H$30/SUM($H$30:$M$30)),0)))","v":0},null,{"$f":"IF(Ph3GR!$B$39<=0,0,IF($H$29>=SUM($H$30:$M$30),J$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(J$30/SUM($H$30:$M$30)),0)))","v":0},{"$f":"IF(Ph3GR!$B$39<=0,0,IF($H$29>=SUM($H$30:$M$30),K$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(K$30/SUM($H$30:$M$30)),0)))","v":0},{"$f":"IF(Ph3GR!$B$39<=0,0,IF($H$29>=SUM($H$30:$M$30),L$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(L$30/SUM($H$30:$M$30)),0)))","v":0},{"$f":"IF(Ph3GR!$B$39<=0,0,IF($H$29>=SUM($H$30:$M$30),M$30,IF(AND($H$29<SUM($H$30:$M$30),SUM($H$30:$M$30)>0),$H$29*(M$30/SUM($H$30:$M$30)),0)))","v":0}]
["Ansprüche zur Deckung Überschussanteile",{"$f":"B30-B31","v":0},null,{"$f":"D30-D31","v":0},{"$f":"E30-E31","v":0},{"$f":"F30-F31","v":0},{"$f":"G30-G31","v":0},null,null,{"$f":"IF($H$29>=SUM($H$30:$K$30),J$31,$H$29*(J$30/SUM($H$30:$K$30)))","v":0},{"$f":"IF($H$29>=SUM($H$30:$K$30),K$31,$H$29*(K$30/SUM($H$30:$K$30)))","v":0},{"$f":"IF($H$29>=SUM($H$30:$K$30),L$31,$H$29*(L$30/SUM($H$30:$K$30)))","v":0},{"$f":"IF($H$29>=SUM($H$30:$K$30),M$31,$H$29*(M$30/SUM($H$30:$K$30)))","v":0}]
[{"$f":"\"Korrekturrechner III [= Total Fr. \"&ROUND(SUM(D34:G34),2)&\" ]\"","v":"Korrekturrechner III [= Total Fr. 0 ]"}]
[{"$f":"\"Beitrag \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" zur Deckung Überschussanteile der Kinder J bis M\"","v":"Beitrag  zur Deckung Überschussanteile der Kinder J bis M"},null,null,{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(D$9/SUM($D$9:$G$9)),0))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(E$9/SUM($D$9:$G$9)),0))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(F$9/SUM($D$9:$G$9)),0))","v":0},{"$f":"IF($H$29>=SUM($H$30:$M$30),0,IF(AND($H$29<SUM($H$30:$M$30),SUM($D$9:$G$9)>0),(SUM($H$30:$M$30)-$H$29)*(G$9/SUM($D$9:$G$9)),0))","v":0}]
[{"$f":"IF(SUM(B40:C40,D40:G40,J40:M40)=0,\"Keine Mankos vorhanden \",\"Mankos\")","v":"Keine Mankos vorhanden "}]
["Theoretische Unterhaltsansprüche",{"$f":"SUM(B$17,B$23,$B$32)","v":0},null,{"$f":"SUM(D$9,D$13,D$32)","v":0},{"$f":"SUM(E$9,E$13,E$32)","v":0},{"$f":"SUM(F$9,F$13,F$32)","v":0},{"$f":"SUM(G$9,G$13,G$32)","v":0},null,null,{"$f":"SUM(J$9,J$13,J$32)","v":0},{"$f":"SUM(K$9,K$13,K$32)","v":0},{"$f":"SUM(L$9,L$13,L$32)","v":0},{"$f":"SUM(M$9,M$13,M$32)","v":0}]
[{"$f":"\"Effektive Unterhaltsbeiträge von \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")","v":"Effektive Unterhaltsbeiträge von "},{"$f":"SUM($C$17,B25,B$30-B$31)","v":0},null,{"$f":"SUM(SUM(D$10,D$14,D$30-D$31)-D$27-D$34)","v":0},{"$f":"SUM(SUM(E$10,E$14,E$30-E$31)-E$27-E$34)","v":0},{"$f":"SUM(SUM(F$10,F$14,F$30-F$31)-F$27-F$34)","v":0},{"$f":"SUM(SUM(G$10,G$14,G$30-G$31)-G$27-G$34)","v":0},null,null,{"$f":"SUM(J$10,J$14,J$31)","v":0},{"$f":"SUM(K$10,K$14,K$31)","v":0},{"$f":"SUM(L$10,L$14,L$31)","v":0},{"$f":"SUM(M$10,M$14,M$31)","v":0}]
[{"$f":"\"Anteil Unterhaltsbeiträge von \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")","v":"Anteil Unterhaltsbeiträge von "},{"$f":"B24-B25","v":0},null,{"$f":"SUM(D$19,D$20,D$27,D$34)","v":0},{"$f":"SUM(E$19,E$20,E$27,E$34)","v":0},{"$f":"SUM(F$19,F$20,F$27,F$34)","v":0},{"$f":"SUM(G$19,G$20,G$27,G$34)","v":0},null,null,{"$f":"SUM(J$19,J$20,J$27,J$34)","v":0},{"$f":"SUM(K$19,K$20,K$27,K$34)","v":0},{"$f":"SUM(L$19,L$20,L$27,L$34)","v":0},{"$f":"SUM(M$19,M$20,M$27,M$34)","v":0}]
["Manko pro Person",{"$f":"IF(SUM(($B$37-$B$38)-SUM(($B$36-$B$38)-$B$23))>=0,0,SUM(($B$37-$B$38)-SUM(($B$36-$B$38)-$B$23)))","v":0},{"$f":"B$37+B$38-B$36","v":0},{"$f":"D$37+D$38-D$36","v":0},{"$f":"E$37+E$38-E$36","v":0},{"$f":"F$37+F$38-F$36","v":0},{"$f":"G$37+G$38-G$36","v":0},null,null,{"$f":"J$37+J$38-J$36","v":0},{"$f":"K$37+K$38-K$36","v":0},{"$f":"L$37+L$38-L$36","v":0},{"$f":"M$37+M$38-M$36","v":0}]
[{"$f":"\"Effektives Manko \"&IF(GR!$D$6<>\"\",GR!$D$6,\"\")&\" abzüglich Manko Betreuungsunterhalt Kinder\"","v":"Effektives Manko  abzüglich Manko Betreuungsunterhalt Kinder"},{"$f":"IF(B$39>=0,0,IF(AND(B$39<0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)>0),ROUND(MIN(B$39+(SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)),0),1),IF(AND(B$39<=0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)=0),B$39,0)))","v":0},{"$f":"IF(C$39>=0,0,IF(AND(C$39<0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)>0),ROUND(MIN(C$39+(SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)),0),1),IF(AND(C$39<=0,SUM($D$13:$G$13,$J13:$K$13)-SUM($D$14:$G$14,$J$14:$K$14)=0),C$39,0)))","v":0}]
[{"$f":"IF(B43+H43=0,\"Keine Unterhaltsbeiträge geschuldet\",\"Von \"&IF(GR!$M$6<>\"\",GR!$M$6,\"\")&\" zu leistende Unterhaltsbeiträge\")","v":"Keine Unterhaltsbeiträge geschuldet"}]
["Zuzusprechender Unterhalt pro Kopf",{"$f":"ROUND(B$37,1)","v":0},null,{"$f":"ROUND(D$37,1)","v":0},{"$f":"ROUND(E$37,1)","v":0},{"$f":"ROUND(F$37,1)","v":0},{"$f":"ROUND(G$37,1)","v":0},null,null,{"$f":"ROUND(J$37,1)","v":0},{"$f":"ROUND(K$37,1)","v":0},{"$f":"ROUND(L$37,1)","v":0},{"$f":"ROUND(M$37,1)","v":0}]
["Zuzusprechender Unterhalt pro Haushalt",{"$f":"SUM(B42:G42)","v":0},null,null,null,null,null,{"$f":"J42+K42","v":0},{"$f":"I39","v":0}]

{"sheet":"StR","index":9,"n_rows":39,"n_cols":17,"rows_kept":39,"cut":false,"hidden":false,"merged":[[15,0,15,4],[8,0,8,4],[31,0,31,4],[38,1,38,2],[38,3,38,4],[34,1,34,2],[34,3,34,4],[37,1,37,2],[37,3,37,4],[35,1,35,2],[35,3,35,4],[22,1,22,2],[11,3,11,4],[36,1,36,2],[36,3,36,4],[16,0,16,4],[1,0,1,4],[3,3,3,4],[2,1,2,2],[2,3,2,4],[7,1,7,2],[7,3,7,4],[4,1,4,2],[6,1,6,2],[4,3,4,4],[6,3,6,4],[5,1,5,2],[5,3,5,4],[3,1,3,2]]}
[]
["Steuerdaten"]
[null,"Finanziell weniger leistungsfähiger Elternteil (grds. mit überwiegendem Betreuungsanteil)        \n",null,"Anderer Elternteil"]
["Name",{"$f":"IF(GR!D6<>\"\",GR!D6,\"\")","v":""},null,{"$f":"IF(GR!M6<>\"\",GR!M6,\"\")","v":""}]
["Steuerjahr wird durch Berechnungstool befüllt"]
["Steuertarif wird durch Berechnungstool befüllt"]
["Konfession wird durch Berechnungstool befüllt"]
["Wohnort wird durch Berechnungstool befüllt"]
["Einkommensberechnung"]
["Position","Staats- und Gemeindesteuer","direkte Bundessteuer","Staats- und Gemeindesteuer","direkte Bundessteuer"]
["Erwerbs-, Renten und Vermögensertrag",{"$f":"IF(SUM(GR!D17:'GR'!I17)*12>0,SUM(GR!D17:'GR'!I17)*12,0)","v":0},{"$f":"IF(SUM(GR!D17:'GR'!I17)*12>0,SUM(GR!D17:'GR'!I17)*12,0)","v":0},{"$f":"IF(SUM(GR!M17:'GR'!R17)*12>0,SUM(GR!M17:'GR'!R17)*12,0)","v":0},{"$f":"IF(SUM(GR!M17:'GR'!R17)*12>0,SUM(GR!M17:'GR'!R17)*12,0)","v":0}]
["Unterhaltsbeiträge (inkl. Mündigenunterhalt)",{"$f":"RT!B43*12","v":0},{"$f":"RT!B43*12","v":0}]
["Netto-Eigenmietwert Eingabe optional"]
["Weitere Position Eingabe optional"]
["Total der Einkünfte",{"$f":"SUM(B11:B14)","v":0},{"$f":"SUM(C11:C14)","v":0},{"$f":"SUM(D11:D14)","v":0},{"$f":"SUM(E11:E14)","v":0}]
["Abzüge"]
["Berufsauslagen"]
["a) Mobilitätskosten abänder- und Formel wiederherstellbar",{"$f":"GR!$D$33*12","v":0},{"$f":"GR!$D$33*12","v":0},{"$f":"GR!$M$33*12","v":0},{"$f":"GR!$M$33*12","v":0}]
["b) Verpflegung abänder- und Formel wiederherstellbar",{"$f":"IF(GR!$D$34*12>3200,3200,GR!$D$34*12)","v":0},{"$f":"IF(GR!$D$34*12>3200,3200,GR!$D$34*12)","v":0},{"$f":"IF(GR!$M$34*12>3200,3200,GR!$M$34*12)","v":0},{"$f":"IF(GR!$M$34*12>3200,3200,GR!$M$34*12)","v":0}]
["c) Weitere Berufskosten",{"$f":"IF(SUM(GR!$D$12*12*0.03)>4000,4000,IF(AND(SUM(GR!$D$12*12*0.03)<4000,SUM(GR!$D$12*12*0.03)>2000),SUM(GR!$D$12*12*0.03),IF(AND(SUM(GR!$D$12*12*0.03)<2000,SUM(GR!$D$12*12>0)),2000,IF(SUM(GR!$D$12*12)=0,0))))","v":0},{"$f":"IF(GR!$D$12*12*0.03>4000,4000,IF(AND(GR!$D$12*12*0.03<4000,GR!$D$12*12*0.03>2000),GR!$D$12*12*0.03,IF(AND(GR!$D$12*12*0.03<2000,GR!$D$12*12>0),2000,IF(GR!$D$12*12=0,0))))","v":0},{"$f":"IF(GR!$M$12*12*0.03>4000,4000,IF(AND(GR!$M$12*12*0.03<4000,GR!$M$12*12*0.03>2000),GR!$M$12*12*0.03,IF(AND(GR!$M$12*12*0.03<2000,GR!$M$12*12>0),2000,IF(GR!$M$12*12=0,0))))","v":0},{"$f":"IF(GR!$M$12*12*0.03>4000,4000,IF(AND(GR!$M$12*12*0.03<4000,GR!$M$12*12*0.03>2000),GR!$M$12*12*0.03,IF(AND(GR!$M$12*12*0.03<2000,GR!$M$12*12>0),2000,IF(GR!$M$12*12=0,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M20<>\"\",M20,\"\")","v":""}]
["Weiterbildungskosten Eingabe optional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M21<>\"\",M21,\"\")","v":""}]
["Schuldzinsen Eingabe optional"]
["Unterhaltsbeiträge",null,null,{"$f":"RT!B43*12","v":0},{"$f":"RT!$B$43*12","v":0}]
["Aufwendungen für Säule 3a Eingabe optional"]
["Versicherungsprämien (Erwachsene) abänder- und Formel wiederherstellbar",{"$f":"IF(SUM(GR!$D$23:'GR'!$E$23,GR!$D$25:'GR'!$E$25,GR!$E$36)*12>2600,2600,SUM(GR!$D$23:'GR'!$E$23,GR!$D$25:'GR'!$E$25,GR!$E$36)*12)","v":0},{"$f":"IF(SUM(GR!$D$23:'GR'!$E$23,GR!$D$25:'GR'!$E$25,GR!$E$36)*12>1700,1700,SUM(GR!$D$23:'GR'!$E$23,GR!$D$25:'GR'!$E$25,GR!$E$36)*12)","v":0},{"$f":"IF(SUM(GR!$M$23:'GR'!$N$23,GR!$M$25:'GR'!$N$25,GR!$N$36)*12>2600,2600,SUM(GR!$M$23:'GR'!$N$23,GR!$M$25:'GR'!$N$25,GR!$N$36)*12)","v":0},{"$f":"IF(SUM(GR!$M$23:'GR'!$N$23,GR!$M$25:'GR'!$N$25,GR!$N$36)*12>1700,1700,SUM(GR!$M$23:'GR'!$N$23,GR!$M$25:'GR'!$N$25,GR!$N$36)*12)","v":0}]
["Versicherungsprämien (Kinder)",{"$f":"IF(SUM(GR!$F$25:'GR'!$I$26)*12>COUNTA(GR!$F$6:$I$6)*1300,COUNTA(GR!$F$6:$I$6)*1300,SUM(GR!$F$25,GR!$I$26)*12)","v":0},{"$f":"IF(SUM(GR!$F$25:'GR'!$I$26)*12>COUNTA(GR!$F$6:$I$6)*700,COUNTA(GR!$F$6:$I$6)*700,SUM(GR!$F$25,GR!$I$26)*12)","v":0},{"$f":"IF(SUM(GR!$O$25:'GR'!$R$26)*12>COUNTA(GR!$O$6:$R$6)*1300,COUNTA(GR!$O$6:$R$6)*1300,SUM(GR!$O$25,GR!$R$26)*12)","v":0},{"$f":"IF(SUM(GR!$O$25:'GR'!$R$26)*12>COUNTA(GR!$O$6:$R$6)*700,COUNTA(GR!$O$6:$R$6)*700,SUM(GR!$O$25,GR!$R$26)*12)","v":0}]
["Kosten Fremdbetreuung",{"$f":"IF(SUM(GR!$F$31:$I$31)*12>COUNTA(GR!$F$6:$I$6)*10100,COUNTA(GR!$F$6:$I$6)*10100,SUM(GR!$F$31:$I$31)*12)","v":0},{"$f":"IF(SUM(GR!$F$31:$I$31)*12>COUNTA(GR!$F$6:$I$6)*10100,COUNTA(GR!$F$6:$I$6)*10100,SUM(GR!$F$31:$I$31)*12)","v":0},{"$f":"IF(SUM(GR!$O$31:$R$31)*12>COUNTA(GR!$O$6:$R$6)*10100,COUNTA(GR!$O$6:$R$6)*10100,SUM(GR!$O$31:$R$31)*12)","v":0},{"$f":"IF(SUM(GR!$O$31:$R$31)*12>COUNTA(GR!$O$6:$R$6)*10100,COUNTA(GR!$O$6:$R$6)*10100,SUM(GR!$O$31:$R$31)*12)","v":0}]
["Kinderabzüge abänder- und Formel wiederherstellbar",{"$f":"COUNTA(GR!$F$6:$I$6)*9000","v":0},{"$f":"COUNTA(GR!$F$6:$I$6)*6500","v":0},{"$f":"COUNTA(GR!$O$6:$R$6)*9000","v":0},{"$f":"COUNTA(GR!$O$6:$R$6)*6500","v":0}]
["Mündigenunterhalt",{"$f":"SUMIFS(GR!F17:I17,GR!F8:I8,\">17 Jahre\")","v":0},{"$f":"SUMIFS(GR!F17:I17,GR!F8:I8,\">17 Jahre\")","v":0}]
["Weitere Position Eingabe optional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M30<>\"\",M30,\"\")","v":""}]
["Total der Abzüge",{"$f":"SUM(B18:B30)","v":0},{"$f":"SUM(C18:C30)","v":0},{"$f":"SUM(D18:D30)","v":0},{"$f":"SUM(E18:E30)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M31<>\"\",M31,\"\")","v":""}]
["Steuerberechnung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M32<>\"\",M32,\"\")","v":""}]
["Steuerbares Einkommen",{"$f":"IF(B15-B31<0,0,B15-B31)","v":0},{"$f":"IF(C15-C31<0,0,C15-C31)","v":0},{"$f":"IF(D15-D31<0,0,D15-D31)","v":0},{"$f":"IF(E15-E31<0,0,E15-E31)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M33<>\"\",M33,\"\")","v":""}]
["Steuerbares Vermögen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M34<>\"\",M34,\"\")","v":""}]
["Total Staats- und Gemeindesteuer wird durch Berechnungstool befüllt"]
["Total Direkte Bundessteuer wird durch Berechnungstool befüllt"]
["Abzüglich Verrechnungssteuerguthaben Eingabe optional"]
["Gesamter jährlicher Steuerbetrag ",{"$f":"SUM(B35:B36)-B37","v":0},null,{"$f":"SUM(D35:D36)-D37","v":0}]
["Monatlicher Steuerbetrag",{"$f":"ROUND(B38/12,1)","v":0},null,{"$f":"ROUND(D38/12,1)","v":0}]

{"sheet":"Stammdaten","index":10,"n_rows":168,"n_cols":12,"rows_kept":168,"cut":false,"hidden":true,"merged":[]}
[2011,2011,"ledig","single","Grundtarif","BASIC","andere","OTHERS","Adlikon","21","Verh. und Einelterntarif","MARRIED_OR_SINGLE_PARENT"]
[2012,2012,"verheiratet","married","Verh. und Einelterntarif","MARRIED_OR_SINGLE_PARENT","evangelisch","REFORMED","Adliswil","131","Alleinstehende","SINGLE"]
[2013,2013,"verwitwet","widowed",null,null,"christ-katholisch","OLD_CATHOLIC","Aesch","241"]
[2014,2014,"geschieden","divorced",null,null,"römisch-katholisch","ROMAN_CATHOLIC","Aeugst am Albis","1"]
[2015,2015,"getrennt","separated",null,null,null,null,"Affoltern am Albis","2"]
[2016,2016,"eingetragene Partnerschaft","partnered",null,null,null,null,"Altikon","211"]
[2017,2017,"aufgelöste Partnerschaft","unpartnered",null,null,null,null,"Andelfingen","30"]
[2018,2018,null,null,null,null,null,null,"Bachenbülach","51"]
[2019,2019,null,null,null,null,null,null,"Bachs","81"]
[2020,2020,null,null,null,null,null,null,"Bassersdorf","52"]
[null,null,null,null,null,null,null,null,"Bauma","297"]
[null,null,null,null,null,null,null,null,"Benken","22"]
[null,null,null,null,null,null,null,null,"Berg am Irchel","23"]
[null,null,null,null,null,null,null,null,"Birmensdorf","242"]
[null,null,null,null,null,null,null,null,"Bonstetten","3"]
[null,null,null,null,null,null,null,null,"Boppelsen","82"]
[null,null,null,null,null,null,null,null,"Brütten","213"]
[null,null,null,null,null,null,null,null,"Bubikon","112"]
[null,null,null,null,null,null,null,null,"Buch am Irchel","24"]
[null,null,null,null,null,null,null,null,"Buchs","83"]
[null,null,null,null,null,null,null,null,"Bäretswil","111"]
[null,null,null,null,null,null,null,null,"Bülach","53"]
[null,null,null,null,null,null,null,null,"Dachsen","25"]
[null,null,null,null,null,null,null,null,"Dielsdorf","86"]
[null,null,null,null,null,null,null,null,"Dietikon","243"]
[null,null,null,null,null,null,null,null,"Dietlikon","54"]
[null,null,null,null,null,null,null,null,"Dinhard","216"]
[null,null,null,null,null,null,null,null,"Dorf","26"]
[null,null,null,null,null,null,null,null,"Dägerlen","214"]
[null,null,null,null,null,null,null,null,"Dällikon","84"]
[null,null,null,null,null,null,null,null,"Dänikon","85"]
[null,null,null,null,null,null,null,null,"Dättlikon","215"]
[null,null,null,null,null,null,null,null,"Dübendorf","191"]
[null,null,null,null,null,null,null,null,"Dürnten","113"]
[null,null,null,null,null,null,null,null,"Egg","192"]
[null,null,null,null,null,null,null,null,"Eglisau","55"]
[null,null,null,null,null,null,null,null,"Elgg","217"]
[null,null,null,null,null,null,null,null,"Ellikon an der Thur","218"]
[null,null,null,null,null,null,null,null,"Elsau","219"]
[null,null,null,null,null,null,null,null,"Embrach","56"]
[null,null,null,null,null,null,null,null,"Erlenbach","151"]
[null,null,null,null,null,null,null,null,"Fehraltorf","172"]
[null,null,null,null,null,null,null,null,"Feuerthalen","27"]
[null,null,null,null,null,null,null,null,"Fischenthal","114"]
[null,null,null,null,null,null,null,null,"Flaach","28"]
[null,null,null,null,null,null,null,null,"Flurlingen","29"]
[null,null,null,null,null,null,null,null,"Freienstein-Teufen","57"]
[null,null,null,null,null,null,null,null,"Fällanden","193"]
[null,null,null,null,null,null,null,null,"Geroldswil","244"]
[null,null,null,null,null,null,null,null,"Glattfelden","58"]
[null,null,null,null,null,null,null,null,"Gossau","115"]
[null,null,null,null,null,null,null,null,"Greifensee","194"]
[null,null,null,null,null,null,null,null,"Grüningen","116"]
[null,null,null,null,null,null,null,null,"Hagenbuch","220"]
[null,null,null,null,null,null,null,null,"Hausen am Albis","4"]
[null,null,null,null,null,null,null,null,"Hedingen","5"]
[null,null,null,null,null,null,null,null,"Henggart","31"]
[null,null,null,null,null,null,null,null,"Herrliberg","152"]
[null,null,null,null,null,null,null,null,"Hettlingen","221"]
[null,null,null,null,null,null,null,null,"Hinwil","117"]
[null,null,null,null,null,null,null,null,"Hirzel","132"]
[null,null,null,null,null,null,null,null,"Hittnau","173"]
[null,null,null,null,null,null,null,null,"Hochfelden","59"]
[null,null,null,null,null,null,null,null,"Hofstetten","222"]
[null,null,null,null,null,null,null,null,"Hombrechtikon","153"]
[null,null,null,null,null,null,null,null,"Horgen","133"]
[null,null,null,null,null,null,null,null,"Humlikon","32"]
[null,null,null,null,null,null,null,null,"Höri","60"]
[null,null,null,null,null,null,null,null,"Hüntwangen","61"]
[null,null,null,null,null,null,null,null,"Hütten","134"]
[null,null,null,null,null,null,null,null,"Hüttikon","87"]
[null,null,null,null,null,null,null,null,"Illnau-Effretikon","296"]
[null,null,null,null,null,null,null,null,"Kappel am Albis","6"]
[null,null,null,null,null,null,null,null,"Kilchberg","135"]
[null,null,null,null,null,null,null,null,"Kleinandelfingen","33"]
[null,null,null,null,null,null,null,null,"Kloten","62"]
[null,null,null,null,null,null,null,null,"Knonau","7"]
[null,null,null,null,null,null,null,null,"Küsnacht","154"]
[null,null,null,null,null,null,null,null,"Langnau am Albis","136"]
[null,null,null,null,null,null,null,null,"Laufen-Uhwiesen","34"]
[null,null,null,null,null,null,null,null,"Lindau","176"]
[null,null,null,null,null,null,null,null,"Lufingen","63"]
[null,null,null,null,null,null,null,null,"Marthalen","35"]
[null,null,null,null,null,null,null,null,"Maschwanden","8"]
[null,null,null,null,null,null,null,null,"Maur","195"]
[null,null,null,null,null,null,null,null,"Meilen","156"]
[null,null,null,null,null,null,null,null,"Mettmenstetten","9"]
[null,null,null,null,null,null,null,null,"Männedorf","155"]
[null,null,null,null,null,null,null,null,"Mönchaltorf","196"]
[null,null,null,null,null,null,null,null,"Neerach","88"]
[null,null,null,null,null,null,null,null,"Neftenbach","223"]
[null,null,null,null,null,null,null,null,"Niederglatt","89"]
[null,null,null,null,null,null,null,null,"Niederhasli","90"]
[null,null,null,null,null,null,null,null,"Niederweningen","91"]
[null,null,null,null,null,null,null,null,"Nürensdorf","64"]
[null,null,null,null,null,null,null,null,"Oberembrach","65"]
[null,null,null,null,null,null,null,null,"Oberengstringen","245"]
[null,null,null,null,null,null,null,null,"Oberglatt","92"]
[null,null,null,null,null,null,null,null,"Oberrieden","137"]
[null,null,null,null,null,null,null,null,"Oberstammheim","36"]
[null,null,null,null,null,null,null,null,"Oberweningen","93"]
[null,null,null,null,null,null,null,null,"Obfelden","10"]
[null,null,null,null,null,null,null,null,"Oetwil am See","157"]
[null,null,null,null,null,null,null,null,"Oetwil an der Limmat","246"]
[null,null,null,null,null,null,null,null,"Opfikon","66"]
[null,null,null,null,null,null,null,null,"Ossingen","37"]
[null,null,null,null,null,null,null,null,"Otelfingen","94"]
[null,null,null,null,null,null,null,null,"Ottenbach","11"]
[null,null,null,null,null,null,null,null,"Pfungen","224"]
[null,null,null,null,null,null,null,null,"Pfäffikon","177"]
[null,null,null,null,null,null,null,null,"Rafz","67"]
[null,null,null,null,null,null,null,null,"Regensberg","95"]
[null,null,null,null,null,null,null,null,"Regensdorf","96"]
[null,null,null,null,null,null,null,null,"Rheinau","38"]
[null,null,null,null,null,null,null,null,"Richterswil","138"]
[null,null,null,null,null,null,null,null,"Rickenbach","225"]
[null,null,null,null,null,null,null,null,"Rifferswil","12"]
[null,null,null,null,null,null,null,null,"Rorbas","68"]
[null,null,null,null,null,null,null,null,"Russikon","178"]
[null,null,null,null,null,null,null,null,"Rümlang","97"]
[null,null,null,null,null,null,null,null,"Rüschlikon","139"]
[null,null,null,null,null,null,null,null,"Rüti","118"]
[null,null,null,null,null,null,null,null,"Schlatt","226"]
[null,null,null,null,null,null,null,null,"Schleinikon","98"]
[null,null,null,null,null,null,null,null,"Schlieren","247"]
[null,null,null,null,null,null,null,null,"Schwerzenbach","197"]
[null,null,null,null,null,null,null,null,"Schöfflisdorf","99"]
[null,null,null,null,null,null,null,null,"Schönenberg","140"]
[null,null,null,null,null,null,null,null,"Seegräben","119"]
[null,null,null,null,null,null,null,null,"Seuzach","227"]
[null,null,null,null,null,null,null,null,"Stadel","100"]
[null,null,null,null,null,null,null,null,"Stallikon","13"]
[null,null,null,null,null,null,null,null,"Steinmaur","101"]
[null,null,null,null,null,null,null,null,"Stäfa","158"]
[null,null,null,null,null,null,null,null,"Thalheim an der Thur","39"]
[null,null,null,null,null,null,null,null,"Thalwil","141"]
[null,null,null,null,null,null,null,null,"Truttikon","41"]
[null,null,null,null,null,null,null,null,"Trüllikon","40"]
[null,null,null,null,null,null,null,null,"Turbenthal","228"]
[null,null,null,null,null,null,null,null,"Uetikon am See","159"]
[null,null,null,null,null,null,null,null,"Uitikon","248"]
[null,null,null,null,null,null,null,null,"Unterengstringen","249"]
[null,null,null,null,null,null,null,null,"Unterstammheim","42"]
[null,null,null,null,null,null,null,null,"Urdorf","250"]
[null,null,null,null,null,null,null,null,"Uster","198"]
[null,null,null,null,null,null,null,null,"Volken","43"]
[null,null,null,null,null,null,null,null,"Volketswil","199"]
[null,null,null,null,null,null,null,null,"Wald","120"]
[null,null,null,null,null,null,null,null,"Wallisellen","69"]
[null,null,null,null,null,null,null,null,"Waltalingen","44"]
[null,null,null,null,null,null,null,null,"Wangen-Brüttisellen","200"]
[null,null,null,null,null,null,null,null,"Wasterkingen","70"]
[null,null,null,null,null,null,null,null,"Weiach","102"]
[null,null,null,null,null,null,null,null,"Weiningen","251"]
[null,null,null,null,null,null,null,null,"Weisslingen","180"]
[null,null,null,null,null,null,null,null,"Wettswil am Albis","14"]
[null,null,null,null,null,null,null,null,"Wetzikon","121"]
[null,null,null,null,null,null,null,null,"Wiesendangen","298"]
[null,null,null,null,null,null,null,null,"Wil","71"]
[null,null,null,null,null,null,null,null,"Wila","181"]
[null,null,null,null,null,null,null,null,"Wildberg","182"]
[null,null,null,null,null,null,null,null,"Winkel","72"]
[null,null,null,null,null,null,null,null,"Winterthur","230"]
[null,null,null,null,null,null,null,null,"Wädenswil","142"]
[null,null,null,null,null,null,null,null,"Zell","231"]
[null,null,null,null,null,null,null,null,"Zollikon","161"]
[null,null,null,null,null,null,null,null,"Zumikon","160"]
[null,null,null,null,null,null,null,null,"Zürich","261"]

{"sheet":"RawData","index":11,"n_rows":31,"n_cols":32,"rows_kept":31,"cut":false,"hidden":true,"merged":[[0,31,19,31],[0,27,19,27],[0,25,19,25],[0,23,19,23],[0,21,19,21],[0,16,19,16],[0,0,19,0],[0,2,19,2],[0,6,19,6],[0,10,19,10],[0,14,19,14]]}
["Makros","(1) Mankofall","Eingabefenster - MultiPage 0 (Anzahl Kinder etc.)",0,null,null,"Eingabefenster - MultiPage1 (Phasen)",1,"1",null,"Eingabefenster - MultiPage 2 (Neue Partner)","Ja",null,null,"Eingabefenster - MultiPage3 (Weitere Optionen)",null,"GR - Fahrtkosten PW",1,1,0.1,null,"GR - ErwBedarf","Erw. Bedarf EIN","GR - Kommentarfelder",null,"PhR - ResetFormula","Phase II (Werte von Phase I)","StR - ResetFormula / Daten Berechnungstool","Zeile 18 - Mobilitätskosten",null,null,"Diverses"]
[null,"(2) Einverdienerehe",null,1,null,null,null,2,null,null,null,"Nein",null,null,null,null,null,2,{"$f":"S1+1","v":2},0.2,null,null,"Erw. Bedarf AUS",null,null,null,"Phase III (Werte von Phase II)",null,"Zeile 19 - Verpflegungskosten"]
[null,"(3) Zuverdienerehe",null,2,null,null,null,3,null,null,null,null,null,null,null,null,null,3,{"$f":"S2+1","v":3},0.3,null,null,null,null,null,null,"Phase IV (Werte von Phase III)",null,"Zeile 25 - Versicherungsprämien (Erwachsene)"]
[null,"(4) Alternierende Obhut",null,3,"0","0",null,4,null,null,null,null,null,null,null,null,null,4,{"$f":"S3+1","v":4},0.4,null,null,"Erw. Bedarf EIN",null,null,null,null,null,"Zeile 28 - Kinderabzüge"]
[null,"(5) Einstufige Berechnung",null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"S4+1","v":5},0.5,{"$f":"IF(AND(U2<>\"\",U3<>\"\",U4<>\"\"),SUM(U2*U3*U4),IF(AND(U2<>\"\",U3<>\"\",U4=\"\"),SUM(U2*U3),IF(AND(U2<>\"\",U3=\"\",U4<>\"\"),SUM(U2*U4),IF(AND(U2<>\"\",U3=\"\",U4=\"\"),U2,IF(AND(U2=\"\",U3<>\"\",U4<>\"\"),\"\",IF(AND(U2=\"\",U3=\"\",U4=\"\"),\"\",\"\"))))))","v":""}]
[null,"(6) Mann hat Kind aus neuer Beziehung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S5+1","v":6},0.6,{"$f":"IF(U1=\"\",\"\",IF(U5=\"\",\"\",SUM(U1*U5)))","v":""}]
[null,"(7) Frau hat Kind aus neuer Beziehung",null,"verheiratet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0.7]
[null,"(8) Kinder leben im Haushalt des leistungsfähigeren Elternteils",null,"ledig",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0.8]
[null,"(9) Test I - Alles oder Nichts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0.9]
[null,"(10) Test II - Phasen",null,"verheiratet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,1]
[null,"[Beispiele folgen]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["Angezeigt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]

{"sheet":"Changes Update 1 and 2","index":12,"n_rows":42,"n_cols":12,"rows_kept":42,"cut":false,"hidden":true,"merged":[[0,6,0,10],[3,7,5,7],[3,9,5,9],[3,11,5,11],[7,7,9,7],[7,9,9,9],[7,11,9,11],[0,0,0,4],[3,3,5,3],[3,1,5,1],[19,1,21,1],[31,3,33,3],[15,7,17,7],[35,3,37,3],[3,5,5,5],[15,3,17,3],[15,1,17,1],[11,1,13,1],[11,3,13,3],[7,1,9,1],[7,3,9,3],[7,5,9,5],[27,3,29,3],[23,3,25,3],[19,3,21,3],[0,12,0,16],[3,13,5,13],[3,15,5,15],[7,13,9,13],[7,15,9,15]]}
["Update 1 (9. Februar 2017)",null,null,null,null,null,"Update 2 (Mai 2017)"]
["GR","Art","RT","Art","StR","Art","GR","Art","RT","Art","StR","Art"]
["Problematik","technisch","Problematik","optisch","Problematik","optisch","Problematik","technisch","Problematik","optisch","Problematik","technisch"]
["Die Spalten C und S waren für die ausführliche Texteingabe zu klein und z.T. fand kein Zeilenumbruch statt.",null,"In den alten Zeilen 18 und 25 stimmte die bedingte Formatierung bei Werten = 0 nicht immer.",null,"C32 und E32 überflüssig, weil bei der direkten Bundessteuer gar keine Vermögenssteuer anfällt.",null,"Die Problematik betr. Spalten C und S besteht z.T. nach wie vor.",null,"Anhand der Rückmeldungen wurde ersichtlich, dass die Berechnungen des RT nicht immer nachvollzogen werden können.",null,"Tabelle wirkt zu überladen"]
["Lösung",null,"Lösung",null,"Lösung",null,"Lösung",null,"Lösung",null,"Lösung"]
["Spalten C und S wurden vergrössert und alle Kommentarzellen nehmen nun einen Zeilenumbruch vor.",null,"Die bedingte Formatierung in den alten Zeilen 18 und 25 wurde angepasst.",null,"C32 und E32 gelöscht und nun leer und gesperrt.",null,"Mehr Text verzerrt die Tabelle unschön.Texteingabe jetzt auf zwei Zeilen beschränkt, was für Texteingabe genügen sollte. Falls dies nicht genügt, kann in der unteren Zelle weitergeschrieben werden.",null,"Das Manuel wurde in dieser Hinsicht umfassend angepasst und die Berechnungsweise wird nun auch anhand von Beispielen erläutert.",null,"Gliederung der Zeilen eingeführt. Nicht benötigte Zeilen können ausgeblendet werden."]
["Problematik","technisch","Problematik","optisch","Problematik","technisch","Problematik","optisch","Problematik","technisch"]
["In Zeile 59 und bei der Berechnung des Barbedarfs (Zeilen 66 ff.) wurde der Fall nicht berücksichtigt, wenn das Kindereinkommen dessen Barbedarf übersteigt (= Zeile 14  grösser als Zeile 51).",null,"Die Zeilenbreite in Zeile 1 und in Spalte A war verzerrt worden, wenn längere Namen eingetragen wurden.",null,"Die Zellen A17 und A27 (z.B. bei geteilter Obhut) erforderten unter Umständen manuelle Eingaben, die Zellen waren jedoch gesperrt.",null,"Kleine optische Unschönheiten, zudem erweckt das Drucksymbol fälschlicherweise den Eindruck, dass mit dessen Betätigung ein Ausdruck stattfindet.",null,"Tabelle wirkt zu überladen"]
["Lösung",null,"Lösung",null,"Lösung",null,"Lösung",null,"Lösung"]
["Formeln und anrechenbares Einkommen der Kinder in Zeilen 59 und beim Barbedarf  (Zeilen 66 ff.) entsprechend angepasst; zudem weisen in den erwähnten Zeilen Reitereinträge auf diese Konstellation hin.",null,"Zellformatierung entsprechend angepasst.",null,"Die Zellen sind nun entsperrt und für die manuelle Eingabe freigegeben; Steuerelemente mit hinterlegten Makros eingefügt, um die Formeln wiederherzustellen.",null,"Entsprechende Anpassungen, Drucksymbol gelöscht. Stattdessen besteht nun die Möglichkeit, bei  abgestufter Unterhaltsberechnung die Berechnungsphase zu bezeichnen.",null,"Gliederung der Zeilen eingeführt. Nicht benötigte Zeilen können ausgeblendet werden."]
["Problematik","optisch","Problematik","technisch",null,null,"Problematik"]
["Nutzer vergessen, den Überschuss zu verteilen.",null,"Die Verteilung der Unterhaltsbeiträge war nicht stimmig, wenn nach Deckung der Kinderunterhaltsbeiträge der unterhaltsberechtigte Elternteil leistungsfähiger als der unterhaltsverpflichtete ist; der Rechner führte bisher keine Berechnungen von links nach rechts aus.",null,null,null,"Bei wenigen Beispielen waren die Zahlen nicht stimmig."]
["Lösung",null,"Lösung",null,null,null,"Lösung"]
["In Zeile 79 blinkt nun eine Warnanzeige auf, wenn der Überschuss nicht verteilt wurde (analog der Warnanzeige in Zeile 71).\n\nEbenso wurden nun in Zeile 79 Reitereinträge angebracht.",null,"Umfangreiche Anpassung der Formeln; Korrekturrechnungen I bis III eingeführt; es findet auch eine Rechnung von links nach rechts statt.",null,null,null,"Entsprechende Korrektur, zudem wurde ein neues Makro-Beispiel eingefügt."]
["Problematik","technisch","Problematik","technisch",null,null,"Problematik","technisch"]
["Makros werden (zu) sorglos aktiviert und der Nutzer ärgerte sich anschliessend über den Verlust seiner bisher getätigten Eingaben.",null,"In ganz spezifischen Fallkonstellationen wurden die ausgegebenen Unterhaltsbeiträge auf schwarz gestellt, weil der Rechner diese Situationen nicht berechnen konnte und die ausgegebenen Beträge irreführend gewesen wären.",null,null,null,"Tabelle wirkt zu überladen"]
["Lösung",null,"Lösung",null,null,null,"Lösung"]
["MsgBox mit Warnmeldung, dass bei Ausführung des Makros alle Daten in sämtlichen Tabellenblättern unwiderruflich gelöscht werden; die Anwender müssen die Durchführung des Makros bestätigen.",null,"Umfangreiche Anpassung der Formeln; Korrekturrechnungen I bis III eingeführt; es findet auch eine Rechnung von links nach rechts statt.",null,null,null,"Gliederung der Zeilen eingeführt. Nicht benötigte Zeilen können ausgeblendet werden."]
["Problematik","Text","Problematik","Text"]
["Es wurde gewünscht, dass Zelle B2 beschriftet werden kann (z.B. Bezeichnung der Berechnungsphase etc.).",null,"Wurde das Beispiel 2 eingespeist, stimmte die Verteilung des fam. Notbedarfes in der alten Zelle H22 nicht."]
["Lösung",null,"Lösung"]
["Zelle B2 entsperrt und es ist nun eine freie Texteingabe möglich.",null,"Formel angepasst."]
[null,null,"Problematik","technisch"]
[null,null,"Diverse Titel (inbes. betr. Barunterhalt) waren in ihrem Wortlaut nicht mehr stimmig zur neuen Programmierung."]
[null,null,"Lösung"]
[null,null,"Terminologische Anpassungen (z.B. Spalte A)."]
[null,null,"Problematik","technisch"]
[null,null,"Die alte Formel in alt H22 zeigte in gewissen Fällen den Anteil, welcher der Ehegatte an seinen erw. Bedarf leisten kann, nicht an, sondern wies 0 aus."]
[null,null,"Lösung"]
[null,null,"Formel angepasst."]
[null,null,"Problematik","technisch"]
[null,null,"Formeltechnische Bezugsproblematik wenn die erw. Bedarfe bei fehlenden finanziellen Mitteln auf \"0\" gesetzt wurden."]
[null,null,"Lösung"]
[null,null,"Die erw. Bedarfe erscheinen nun immer in der im GR eingetragenen Höhe, unabhängigig davon, ob finanzielle Mittel zur Deckung vorhanden sind oder nicht."]
[null,null,"Problematik","optisch"]
[null,null,"Die Kaskade betr. Deckung des erw. Bedarfes war inkohärent."]
[null,null,"Lösung"]
[null,null,"Formeln in den alten Zeilen 19 ff. angepasst."]
[null,null,"Problematik"]
[null,null,"Nutzer vergessen, den Überschuss zu verteilen."]
[null,null,"Lösung"]
[null,null,"In Zelle L29 erscheint nun eine Warnanzeige, wenn der Überschuss nicht verteilt wurde."]