{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Feuil1","Fiktiver Einkauf","Informationen"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":209,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Feuil1","index":0,"n_rows":97,"n_cols":24,"rows_kept":97,"cut":false,"hidden":true,"merged":[[0,1,0,7],[1,2,1,6],[30,6,30,9],[0,8,0,14]]}
[null,"RACHAT FICTIF\nCalcul de la prévoyance",null,null,null,null,null,null,"FIKTIVER EINKAUF\nBerechnung der Vorsorge"]
[null,"Nom, Prénom du contribuable",null,null,null,null,null,null,null,null,null,null,null,null,"Plafond LPP",null,null,"M"]
[null,"Sexe : M/F",{"$f":"'Fiktiver Einkauf'!G24","v":"M"},null,null,null,null,null,null,null,null,null,null,2008,795600,null,null,"F"]
[null,"Date de naissance du contribuable (jj.mm.aaaa)",{"$f":"DATE(F4,E4,D4)","v":"1957-01-01"},{"$f":"'Fiktiver Einkauf'!H33","v":1},{"$f":"'Fiktiver Einkauf'!J33","v":1},{"$f":"'Fiktiver Einkauf'!L33","v":1957},{"$f":"IF(ISERROR(DATEDIF(C4,C5,\"y\")),0,IF(DATEDIF(C4,C5,\"yd\")>0,DATEDIF(C4,C5,\"y\")+1,DATEDIF(C4,C5,\"y\")))","v":65},"(âge actuel du contribuable)",null,null,null,null,null,2009,820800]
[null,"Date de la cessation d'activité (jj.mm.aaaa)",{"$f":"DATE(F5,E5,D5)","v":"2022-01-01"},{"$f":"'Fiktiver Einkauf'!H35","v":1},{"$f":"'Fiktiver Einkauf'!J35","v":1},{"$f":"'Fiktiver Einkauf'!L35","v":2022},{"$f":"IF(DATEDIF(C4,C5,\"yd\")>0,DATEDIF(C4,C5,\"y\")+1,DATEDIF(C4,C5,\"y\"))-Feuil1!C40","v":40},{"$f":"IF(F5=\"\",0,1)","v":1},null,null,null,{"$f":"DATEDIF(C4,C5,\"ym\")","v":0},null,2010,820800]
[null,null,null,"Plafond maximum LPP",{"$f":"VLOOKUP(F5,OFFSET(Feuil1!$N$3,0,0,COUNTA(Feuil1!$N3:$N31),2),2,0)","v":860400},null,{"$f":"IF(C3=\"F\",IF(G5>Feuil1!C34,Feuil1!C34,G5),IF(G5>Feuil1!C36,Feuil1!C36,G5))","v":40},null,null,null,null,null,null,2011,835200]
[null,"Calcul du revenu déterminant",null,"Revenu indépendant\navant déduction AVS","Autres revenus indépendants\nsoumis à l'AVS","Total",null,null,null,null,null,null,null,2012,835200]
[null,"année  ",{"$f":"YEAR($C$5)-1","v":2021},{"$f":"'Fiktiver Einkauf'!V9","v":0},{"$f":"'Fiktiver Einkauf'!Y9","v":0},{"$f":"IF(H8=TRUE,IF(SUM(D8:E8)>(plafondlpp),plafondlpp,IF(SUM(D8:E8)<0,0,SUM(D8:E8))),0)","v":0},"max.",true,null,{"$f":"IF(H8=TRUE,1,0)","v":1},null,null,null,2013,842400]
[null,"année ",{"$f":"YEAR($C$5)-2","v":2020},{"$f":"'Fiktiver Einkauf'!V11","v":0},{"$f":"'Fiktiver Einkauf'!Y11","v":0},{"$f":"IF(H9=TRUE,IF(SUM(D9:E9)>(plafondlpp),plafondlpp,IF(SUM(D9:E9)<0,0,SUM(D9:E9))),0)","v":0},"max.",true,null,{"$f":"IF(H9=TRUE,1,0)","v":1},null,null,null,2014,842400]
[null,"année",{"$f":"YEAR($C$5)-3","v":2019},{"$f":"'Fiktiver Einkauf'!V13","v":0},{"$f":"'Fiktiver Einkauf'!Y13","v":0},{"$f":"IF(H10=TRUE,IF(SUM(D10:E10)>(plafondlpp),plafondlpp,IF(SUM(D10:E10)<0,0,SUM(D10:E10))),0)","v":0},"max.",true,null,1,null,null,null,2015,846000,null,null,"Lors d'une nouvelle année : "]
[null,"année",{"$f":"YEAR($C$5)-4","v":2018},{"$f":"'Fiktiver Einkauf'!V15","v":0},{"$f":"'Fiktiver Einkauf'!Y15","v":0},{"$f":"IF(H11=TRUE,IF(SUM(D11:E11)>(plafondlpp),plafondlpp,IF(SUM(D11:E11)<0,0,SUM(D11:E11))),0)","v":0},"max.",true,null,1,null,null,null,2016,846000,null,null,"1. ajouter la colonne nécessaire et les chiffres"]
[null,"année",{"$f":"YEAR($C$5)-5","v":2017},{"$f":"'Fiktiver Einkauf'!V17","v":0},{"$f":"'Fiktiver Einkauf'!Y17","v":0},{"$f":"IF(H12=TRUE,IF(SUM(D12:E12)>(plafondlpp),plafondlpp,IF(SUM(D12:E12)<0,0,SUM(D12:E12))),0)","v":0},"max.",true,null,1,null,null,null,2017,846000,null,null,"2. ajuster la cellule D21 ( Attention 3 carrés à adapter !!)"]
[null,"TOTAL",null,null,null,{"$f":"SUM(F8:F12)","v":0},null,null,null,{"$f":"SUM(J8:J12)","v":5},null,null,null,2018,846000,null,null,"3. ajouter le plafond LPP"]
[null,"Moyenne du revenu déterminant",null,{"$f":"F13/J13","v":0},null,null,null,null,null,null,null,null,null,2019,853200,null,null,"4. Ajuster la formule E6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,853200,null,null,"5. Adapter le combo6 pour ajouter la nouvelle année (Cans General - Labels)"]
[null,"Lacune brute",null,{"$f":"D14*Feuil1!C38*Feuil1!G6","v":0},null,null,null,null,null,null,null,null,null,2021,860400]
[null,"Avoirs 2ème pilier",null,{"$f":"'Fiktiver Einkauf'!Y26","v":0},{"$f":"IF(D17=\"\",0,D17)","v":0},null,null,null,null,null,null,null,null,2022,860400]
[null,"Avoirs 3ème pilier a",null,{"$f":"'Fiktiver Einkauf'!Y28","v":0},{"$f":"IF(D18=\"\",0,D18)","v":0},null,null,null,null,null,null,null,null,2023,882000]
[null,"Retraits 2ème pilier",null,{"$f":"'Fiktiver Einkauf'!Y30","v":0},{"$f":"IF(D19=\"\",0,D19)","v":0},null,"Ce contribuable ayant atteint l'âge légal de la retraite, il n'est pas possible de procéder à un rachat de prévoyance professionnelle.",{"$f":"IF(C3=\"M\",IF(G4>Feuil1!C35,1,0),IF(Feuil1!G4>Feuil1!C37,1,0))","v":0},null,null,null,null,null,2024,882000]
[null,"Retraits 3ème pilier a",null,{"$f":"'Fiktiver Einkauf'!Y32","v":0},{"$f":"IF(D20=\"\",0,D20)","v":0},null,null,null,null,null,null,null,null,2025,907200]
[null,"Différence \"petite\" et \"grande\" déduction pilier 3a",null,{"$f":"INDEX(Feuil1!G33:AX1114,MATCH(Feuil1!F4,Feuil1!F33:F1114,0),MATCH(Feuil1!F5,Feuil1!G32:AX32,0))","v":310042},{"$f":"IF(D21>(E18+E20),(E18+E20),D21)","v":0},null,null,"Le contribuable n'a pas de 2è pilier, il n'y a donc pas lieu de prendre en considération cette différence."]
[null,"Rachat fictif ou lacune de prévoyance",null,{"$f":"D16-E17-E18-E19-E20+E21","v":0},{"$f":"IF(H19=1,0,D22)","v":0},null,null,"Le montant de la différence est plafonné au total des avoirs et des retraits du 3è pilier. "]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Montant max 3è pilier"]
[null,null,null,null,null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,1936,{"$f":"G$59","v":170987},180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,"Age max femme",39,null,null,1937,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,"Age AVS Homme",70,null,null,1938,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,"Age max homme",40,null,null,1939,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,"Age AVS Femme",70,null,null,1940,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,"Pourcentage prévoyance",0.15,null,null,1941,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,null,null,null,1942,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,"Monbre d'années LPP a supprimer",25,null,null,1943,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,null,null,null,1944,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,null,null,null,1945,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,null,null,null,1946,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,{"$f":"IF(H19=1,IF(C49=0,1,2),0)","v":0},"affichage du message rachat impossible",null,1947,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,null,null,null,1948,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,0,"activatio de l'aide",null,1949,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,{"$f":"IF(C46=1,IF(C49=0,1,2),0)","v":0},"(1 =activation de l'aide FR, 2=activation de l'aide ALL)",null,1950,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,null,null,null,1951,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,0,"(0=Fr, 1=All)",null,1952,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,null,null,null,1953,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,null,null,null,1954,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,null,null,null,1955,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,null,null,null,1956,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,null,null,null,1957,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,1,1,null,1958,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,2,2,null,1959,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,3,3,null,1960,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,4,4,null,1961,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,5,5,null,1962,170987,180973,191158,201663,211370,221280,231891,242717,252519,261813,271199,280737,290370,300157,310042,320198,331257,342655]
[null,null,6,6,null,1963,162263,172074,182081,192405,201973,211742,222186,232842,242521,251714,260999,270435,279966,289648,299428,309478,320403,331665]
[null,null,7,7,null,1964,153524,163160,172989,183131,192560,202187,212465,222951,232506,241599,250783,260117,269544,279122,288797,298741,309531,320658]
[null,null,8,8,null,1965,145121,154589,164247,174214,183509,193001,203117,213440,222876,231873,240959,250195,259523,269001,278575,288416,299078,310074]
[null,null,9,9,null,1966,136503,145799,155281,165068,174226,183579,193530,203685,212999,221897,230884,240019,249245,258621,268090,277827,288356,299218]
[null,null,10,10,null,1967,128216,137346,146659,156274,165300,174519,184312,194305,203502,212305,221196,230234,239363,248639,258009,267645,278047,288780]
[null,null,11,11,null,1968,119252,128203,137333,146761,155645,164719,174340,184159,193229,201929,210717,219650,228672,237842,247104,256631,266895,277489]
[null,null,12,12,null,1969,110250,119021,127967,137209,145949,154877,164326,173970,182913,191510,200193,209021,217937,227000,236153,245571,255696,266150]
[null,null,13,null,null,1970,101595,110192,118962,128024,136626,145414,154698,164173,172993,181491,190074,198801,207615,216574,225623,234935,244928,255247]
[null,null,14,null,null,1971,93006,101432,110027,118909,127375,136025,145144,154452,163151,171550,180034,188660,197373,206230,215175,224383,234244,244429]
[null,null,15,null,null,1972,84748,93009,101435,110146,118480,126996,135957,145105,153686,161991,170379,178909,187524,196283,205129,214236,223970,234027]
[null,null,16,null,null,1973,76603,84701,92961,101502,109706,118091,126897,135885,144352,152563,160857,169292,177810,186472,195220,204228,213837,223767]
[null,null,17,null,null,1974,68771,76712,84812,93190,101270,109528,118184,127020,135376,143498,151701,160044,168470,177038,185692,194605,204093,213902]
[null,null,18,null,null,1975,61164,68953,76898,85118,93077,101212,109722,118410,126658,134693,142808,151062,159399,167876,176438,185258,194630,204320]
[null,null,19,null,null,1976,53849,61492,69288,77356,85198,93215,101585,110131,118276,126227,134257,142425,150676,159066,167539,176271,185530,195107]
[null,null,20,null,null,1977,46641,54140,61789,69707,77434,85335,93567,101973,110015,117883,125830,133915,142080,150384,158771,167414,176563,186028]
[null,null,21,null,null,1978,39771,47071,54578,62352,69969,77758,85857,94128,102072,109861,117728,125731,133814,142036,150339,158899,167941,177298]
[null,null,22,null,null,1979,32835,40058,47245,55055,62563,70241,78209,86345,94193,101903,109690,117613,125615,133754,141975,150451,159387,168637]
[null,null,23,null,null,1980,26111,33199,40429,47920,55320,62889,70729,78734,86487,94119,101829,109673,117596,125655,133795,142189,151022,160167]
[null,null,24,null,null,1981,19426,26381,33475,40826,48120,55581,63293,71169,78826,86382,94014,101780,109624,117604,125663,133975,142706,151748]
[null,null,25,null,null,1982,12905,19729,26690,33906,41096,48452,56038,63787,71352,78834,86390,94080,101847,109749,117729,125963,134593,143533]
[null,null,26,null,null,1983,6365,13058,19885,26965,34052,41301,48673,56385,63857,71264,78745,86358,94048,101871,109773,117927,126457,135295]
[null,null,27,null,null,1984,0,6566,13263,20211,27196,34343,41683,49180,56563,63897,71303,78843,86457,94205,102030,110106,118539,127278]
[null,null,28,null,null,1985,0,0,6566,13379,20262,27305,34522,41894,49186,56445,63778,71242,78780,86451,94199,102197,110530,119169]
[null,null,29,null,null,1986,0,0,0,6682,13464,20405,27501,34751,41953,49140,56400,63790,71254,78850,86521,94442,102679,111220]
[null,null,30,null,null,1987,0,0,0,0,6682,13521,20497,27624,34737,41852,49039,56355,63745,71265,78861,86706,94846,103289]
[null,null,31,null,null,1988,null,null,null,null,null,6739,13596,20602,27627,34672,41786,49030,56347,63793,71314,79083,87128,95475]
[null,null,null,null,null,1989,null,null,null,null,null,null,6739,13625,20563,27537,34580,41752,48996,56369,63816,71510,79460,87710]
[null,null,null,null,null,1990,null,null,null,null,null,null,null,6768,13621,20525,27498,34599,41771,49072,56446,64066,71923,80080]
[null,null,null,null,null,1991,null,null,null,null,null,null,null,null,6768,13604,20508,27539,34640,41870,49172,56719,64484,72548]
[null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,6768,13604,20566,27597,34757,41987,49463,57137,65109]
[null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,6768,13662,20624,27714,34874,42279,49863,57744]
[null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,6826,13720,20741,27831,35166,42661,50452]
[null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,null,6826,13777,20798,28062,35469,43170]
[null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,null,null,6883,13835,21030,28348,35960]
[null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6883,14008,21239,28762]
[null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7056,14200,21635]
[null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7056,14402]
[null,null,null,null,null,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7258]

{"sheet":"Fiktiver Einkauf","index":1,"n_rows":38,"n_cols":34,"rows_kept":38,"cut":false,"hidden":false,"merged":[[37,1,37,11],[31,24,31,25],[29,31,31,35],[21,31,21,35],[23,31,23,35],[27,24,27,25],[29,24,29,25],[30,7,31,7],[30,9,31,9],[30,11,31,11],[18,21,18,22],[29,29,31,30],[33,29,33,32],[37,17,37,18],[14,21,14,22],[16,21,16,22],[37,20,37,24],[12,24,12,25],[14,24,14,25],[16,24,16,25],[8,21,8,22],[8,24,8,25],[10,21,10,22],[12,21,12,22],[5,21,6,22],[5,24,6,25],[6,17,6,19],[37,30,37,32],[25,31,25,35],[27,31,27,35],[33,33,33,35],[6,31,6,35],[8,31,8,35],[10,31,10,35],[12,31,12,35],[14,31,14,35],[19,31,19,35],[25,24,25,25],[18,24,18,25],[10,24,10,25],[7,2,8,9],[10,2,12,9],[17,2,19,9],[27,6,27,13],[25,6,25,13],[14,2,15,9]]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.  Massgebendes Einkommen",null,null,null,null,null,null,null,null,null,null,null,"3.  Berechnung der Vorsorgelücke"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selbständiges Einkommen vor AHV-Abzug",null,null,"Andere AHV-pflichtige selbständige Einkommen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jahr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Jahr \"&Feuil1!C8","v":"Jahr 2021"},null,{"$f":"Feuil1!F8","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Feuil1!C8","v":2021},null,null,null,0,null,null,0,null,null,null,null,{"$f":"\"Jahr \"&Feuil1!C9","v":"Jahr 2020"},null,{"$f":"Feuil1!F9","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Feuil1!C9","v":2020},null,null,null,0,null,null,0,null,null,null,null,{"$f":"\"Jahr \"&Feuil1!C10","v":"Jahr 2019"},null,{"$f":"Feuil1!F10","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Feuil1!C10","v":2019},null,null,null,0,null,null,0,null,null,null,null,{"$f":"\"Jahr \"&Feuil1!C11","v":"Jahr 2018"},null,{"$f":"Feuil1!F11","v":0}]
[]
[null,null,"Fiktiver Einkauf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Feuil1!C11","v":2018},null,null,null,0,null,null,0,null,null,null,null,{"$f":"\"Jahr \"&Feuil1!C12","v":"Jahr 2017"},null,{"$f":"Feuil1!F12","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Feuil1!C12","v":2017},null,null,null,0,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total massgebend",null,null,{"$f":"Feuil1!F13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bruttolücke",null,{"$f":"Feuil1!D16","v":0}]
[null,"1. Date des Steurpflichtigen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Durchschnitt massgebendes Einkommen",null,null,null,{"$f":"Feuil1!D14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"./. Guthaben 2. Säule",null,{"$f":"Feuil1!E17","v":0}]
[]
[null,"Geschlecht  (M / F)",null,null,null,null,"M",null,null,null,null,null,null,null,null,null,null,"Vorsorge",null,null,null,null,null,null,null,null,null,null,null,"./. Guthaben Säule 3a",null,{"$f":"Feuil1!E18","v":0}]
[]
[null,"Nr. Des Steurpflichtigen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guthaben 2. Säule (*)",null,null,null,null,null,null,0,null,null,null,null,"./. Vorbezüge 2. Säule",null,{"$f":"Feuil1!E19","v":0}]
[]
[null,"Name u. Vorname",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guthaben Säule 3a (*)",null,null,null,null,null,null,0,null,null,null,null,"./. Vorbezüge Säule 3a",null,{"$f":"Feuil1!E20","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vorbezüge 2. Säule (*)",null,null,null,null,null,null,0,null,null,null,null,"+ Differenz \"kleiner\" und \"grosser\" Abzug Säule 3a",null,{"$f":"Feuil1!E21","v":0}]
[null,null,null,null,null,null,null,"TT",null,"MM",null,"JJJJ"]
[null,null,null,null,null,null,null,null,null,"MM",null,"AAAA",null,null,null,null,null,"Vorbezüge Säule 3a (*)",null,null,null,null,null,null,0]
[null,"Geburtsdatum des Steurpflichtigen",null,null,null,null,null,1,null,1,null,1957]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Differenz \"kleiner\" und \"grosser\" Abzug Säule 3a",null,null,null,null,null,null,null,{"$f":"Feuil1!D21","v":310042},null,null,null,"Fiktiver Einkauf oder Vorsorgelücke",null,null,null,{"$f":"Feuil1!E22","v":0}]
[null,"Datum des Erwerbstätigkeitsaufgabe",null,null,null,null,null,1,null,1,null,2022,null,null,null,null,null,null,"(*) Bescheinigungen sind beizulegen"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ort und Datum : ",null,null,null,null,null,null,null,null,null,null,null,"Unterschrift : "]

{"sheet":"Informationen","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}